Obigo 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 16, 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	65,969	77,722	79,492	127,192	115,091	217,452
Market Cap Growth	5.35%	-2.23%	-37.50%	10.51%	-47.07%	-
Enterprise Value	52,570	64,703	50,062	96,131	85,915	193,283
Last Close Price	5220.00	6150.00	6290.00	10430.00	9460.00	19000.00
PE Ratio	-	-	-	318.47	-	-
Forward PE	-	27.09	27.09	45.68	174.07	-
PS Ratio	1.97	2.32	5.51	8.44	10.46	28.39
PB Ratio	1.70	2.01	2.26	3.46	3.29	7.87
P/TBV Ratio	3.18	3.75	2.35	3.59	3.45	8.36
P/FCF Ratio	-	-	228.53	88.82	-	-
P/OCF Ratio	-	-	133.66	71.27	-	-
EV/Sales Ratio	1.57	1.93	3.47	6.38	7.81	25.24
EV/EBITDA Ratio	-	-	-	161.01	-	-
EV/FCF Ratio	-31.88	-	143.92	67.13	-	-
Debt / Equity Ratio	0.14	0.14	0.03	0.04	0.03	0.11
Debt / EBITDA Ratio	-	-	-	2.54	-	-
Debt / FCF Ratio	-	-	2.86	1.06	-	-
Net Debt / Equity Ratio	-0.47	-0.47	-0.79	-0.77	-0.84	-0.86
Net Debt / EBITDA Ratio	11.05	11.05	19.74	-47.38	16.38	4.42
Net Debt / FCF Ratio	11.11	11.11	-80.10	-19.76	18.78	4.64
Asset Turnover	0.74	0.74	0.36	0.38	0.30	0.34
Quick Ratio	2.92	2.92	13.21	15.70	14.44	8.92
Current Ratio	3.20	3.20	14.60	17.39	15.59	9.56
Return on Equity (ROE)	-8.08%	-8.08%	-4.63%	1.05%	-7.83%	-42.66%
Return on Assets (ROA)	-5.16%	-5.16%	-4.17%	-0.84%	-4.76%	-16.98%
Return on Invested Capital (ROIC)	-17.84%	-26.86%	-34.08%	-4.16%	-59.30%	-164.40%
Return on Capital Employed (ROCE)	-9.20%	-9.20%	-7.20%	-1.40%	-7.60%	-19.20%
Earnings Yield	-2.94%	-2.49%	-2.10%	0.31%	-2.21%	-2.76%
FCF Yield	-2.50%	-2.12%	0.44%	1.13%	-1.36%	-2.35%
Buyback Yield / Dilution	-1.04%	-1.04%	0.70%	-8.50%	-15.66%	-14.49%

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