Chai Communication Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 12, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	50,552	110,365	12,552	12,130	-	-
Market Cap Growth	-64.27%	779.29%	3.47%	-	-	-
Enterprise Value	109,062	81,032	-	-	-	-
Last Close Price	4530.00	9890.00	10582.42	10227.13	-	-
PE Ratio	125.83	-	1.72	2.00	-	-
PS Ratio	0.84	1.88	0.22	0.21	-	-
PB Ratio	0.90	2.18	0.34	0.41	-	-
P/TBV Ratio	1.08	2.18	0.34	0.41	-	-
P/FCF Ratio	-	-	1.65	2.77	-	-
P/OCF Ratio	6.39	8.62	1.30	1.86	-	-
EV/Sales Ratio	1.82	1.38	-	-	-	-
EV/EBITDA Ratio	19.78	14.26	-	-	-	-
EV/EBIT Ratio	40.48	22.90	-	-	-	-
Debt / Equity Ratio	1.23	1.31	0.23	0.30	0.51	1.08
Debt / EBITDA Ratio	12.54	11.68	0.87	0.93	1.44	1.28
Debt / FCF Ratio	-	-	1.12	2.05	1.00	1.12
Net Debt / Equity Ratio	0.96	0.85	-0.49	-0.48	-0.48	0.79
Net Debt / EBITDA Ratio	9.79	7.58	-1.85	-1.50	-1.36	0.94
Net Debt / FCF Ratio	-0.70	-0.60	-2.38	-3.30	-0.94	0.82
Asset Turnover	0.49	0.49	0.69	0.75	0.83	-
Quick Ratio	1.08	1.19	1.49	1.35	1.32	1.00
Current Ratio	1.30	1.27	1.59	1.46	1.41	1.15
Return on Equity (ROE)	1.07%	-0.72%	21.92%	22.97%	35.41%	-
Return on Assets (ROA)	1.38%	1.83%	6.10%	6.60%	7.82%	-
Return on Invested Capital (ROIC)	0.74%	-2.83%	40.95%	47.25%	39.02%	33.51%
Return on Capital Employed (ROCE)	2.20%	3.00%	18.00%	21.80%	21.80%	41.80%
Earnings Yield	0.81%	-0.29%	58.08%	50.13%	-	-
FCF Yield	-153.08%	-65.43%	60.63%	36.12%	-	-
Payout Ratio	-	-	-	-	-	11.92%
Buyback Yield / Dilution	28.51%	-3.92%	-17157.54%	-5.39%	0.41%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.