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	Apr '26 Apr 23, 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	45,865	56,020	110,365	12,552	12,130	-
Market Cap Growth	-43.54%	-49.24%	779.29%	3.47%	-	-
Enterprise Value	106,768	114,530	81,032	-	-	-
Last Close Price	4110.00	5020.00	9890.00	10582.42	10227.13	-
PE Ratio	41.10	46.66	-	1.72	2.00	-
PS Ratio	0.69	0.84	1.88	0.22	0.21	-
PB Ratio	0.78	0.96	2.18	0.34	0.41	-
P/TBV Ratio	0.92	1.12	2.18	0.34	0.41	-
P/FCF Ratio	-	-	-	1.65	2.77	-
P/OCF Ratio	39.02	47.66	8.62	1.30	1.86	-
EV/Sales Ratio	1.61	1.72	1.38	-	-	-
EV/EBITDA Ratio	14.19	15.21	14.26	-	-	-
EV/EBIT Ratio	24.78	26.53	22.90	-	-	-
Debt / Equity Ratio	1.24	1.24	1.31	0.23	0.30	0.51
Debt / EBITDA Ratio	9.65	9.65	11.68	0.87	0.93	1.44
Debt / FCF Ratio	-	-	-	1.12	2.05	1.00
Net Debt / Equity Ratio	0.96	0.96	0.85	-0.49	-0.48	-0.48
Net Debt / EBITDA Ratio	7.45	7.45	7.58	-1.85	-1.50	-1.36
Net Debt / FCF Ratio	-94.40	-94.40	-0.60	-2.38	-3.30	-0.94
Asset Turnover	0.41	0.41	0.49	0.69	0.75	0.83
Quick Ratio	1.03	1.03	1.19	1.49	1.35	1.32
Current Ratio	1.29	1.29	1.27	1.59	1.46	1.41
Return on Equity (ROE)	4.62%	4.62%	-0.72%	21.92%	22.97%	35.41%
Return on Assets (ROA)	1.65%	1.65%	1.83%	6.10%	6.60%	7.82%
Return on Invested Capital (ROIC)	3.37%	3.64%	-2.83%	40.95%	47.25%	39.02%
Return on Capital Employed (ROCE)	3.40%	3.40%	3.00%	18.00%	21.80%	21.80%
Earnings Yield	2.62%	2.14%	-0.29%	58.08%	50.13%	-
FCF Yield	-1.30%	-1.06%	-65.43%	60.63%	36.12%	-
Buyback Yield / Dilution	-14.53%	-14.53%	-5.41%	-17157.54%	-5.39%	0.41%

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