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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 4, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	29,405	56,020	110,365	12,552	12,130	-
Market Cap Growth	-71.36%	-49.24%	779.29%	3.47%	-	-
Enterprise Value	104,305	114,530	81,032	-	-	-
Last Close Price	2635.00	5020.00	9890.00	10582.42	10227.13	-
PE Ratio	257.03	46.66	-	1.72	2.00	-
PS Ratio	0.39	0.84	1.88	0.22	0.21	-
PB Ratio	0.51	0.96	2.18	0.34	0.41	-
P/TBV Ratio	0.60	1.12	2.18	0.34	0.41	-
P/FCF Ratio	64.17	-	-	1.65	2.77	-
P/OCF Ratio	10.44	47.66	8.62	1.30	1.86	-
EV/Sales Ratio	1.40	1.72	1.38	-	-	-
EV/EBITDA Ratio	15.86	15.21	14.26	-	-	-
EV/EBIT Ratio	35.47	26.53	22.90	-	-	-
Debt / Equity Ratio	1.31	1.24	1.31	0.23	0.30	0.51
Debt / EBITDA Ratio	11.51	9.65	11.68	0.87	0.93	1.44
Debt / FCF Ratio	165.37	-	-	1.12	2.05	1.00
Net Debt / Equity Ratio	1.21	0.96	0.85	-0.49	-0.48	-0.48
Net Debt / EBITDA Ratio	10.61	7.45	7.58	-1.85	-1.50	-1.36
Net Debt / FCF Ratio	152.52	-94.40	-0.60	-2.38	-3.30	-0.94
Asset Turnover	0.48	0.41	0.49	0.69	0.75	0.83
Quick Ratio	0.86	1.03	1.19	1.49	1.35	1.32
Current Ratio	1.13	1.29	1.27	1.59	1.46	1.41
Return on Equity (ROE)	2.93%	4.62%	-0.72%	21.92%	22.97%	35.41%
Return on Assets (ROA)	1.19%	1.65%	1.83%	6.10%	6.60%	7.82%
Return on Invested Capital (ROIC)	2.43%	3.64%	-2.83%	40.95%	47.25%	39.02%
Return on Capital Employed (ROCE)	2.40%	3.40%	3.00%	18.00%	21.80%	21.80%
Earnings Yield	0.39%	2.14%	-0.29%	58.08%	50.13%	-
FCF Yield	1.56%	-1.06%	-65.43%	60.63%	36.12%	-
Buyback Yield / Dilution	-15.37%	-17.25%	-5.41%	-17157.54%	-5.39%	0.41%