The Duckhorn Portfolio 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	2020
Period Ending	Aug '25 Aug 8, 2025	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	2020
Market Capitalization	151,795	163,939	295,921	-	-	-	Upgrade
Market Cap Growth	-42.27%	-44.60%	-	-	-	-	Upgrade
Enterprise Value	240,350	241,938	348,197	-	-	-	Upgrade
Last Close Price	23750.00	25650.00	46300.00	-	-	-	Upgrade
PE Ratio	134.36	250.28	-	-	-	-	Upgrade
Forward PE	-	9.96	-	-	-	-	Upgrade
PS Ratio	0.88	1.05	1.37	-	-	-	Upgrade
PB Ratio	1.00	1.08	2.01	-	-	-	Upgrade
P/TBV Ratio	1.11	1.21	2.31	-	-	-	Upgrade
P/OCF Ratio	55.98	-	12.10	-	-	-	Upgrade
EV/Sales Ratio	1.39	1.54	1.61	-	-	-	Upgrade
EV/EBITDA Ratio	18.69	42.29	16.66	-	-	-	Upgrade
EV/EBIT Ratio	-	-	21.97	-	-	-	Upgrade
Debt / Equity Ratio	0.99	1.00	0.80	1.26	1.66	1.52	Upgrade
Debt / EBITDA Ratio	11.72	26.69	5.60	7.07	-	8.19	Upgrade
Asset Turnover	0.54	0.49	0.81	0.87	0.69	0.69	Upgrade
Inventory Turnover	4.07	3.66	5.95	4.70	4.04	4.65	Upgrade
Quick Ratio	0.89	0.84	1.90	1.28	0.48	0.46	Upgrade
Current Ratio	1.24	1.22	2.41	1.70	0.87	0.75	Upgrade
Return on Equity (ROE)	-1.42%	-1.60%	-5.67%	8.68%	-35.46%	1.07%	Upgrade
Return on Assets (ROA)	-0.07%	-0.54%	3.73%	3.88%	-3.56%	1.87%	Upgrade
Return on Capital (ROIC)	-0.08%	-0.60%	4.30%	4.65%	-4.32%	2.22%	Upgrade
Return on Capital Employed (ROCE)	-	-	6.80%	7.40%	-	5.80%	Upgrade
Earnings Yield	0.75%	0.40%	-2.29%	-	-	-	Upgrade
FCF Yield	-18.15%	-21.57%	-7.70%	-	-	-	Upgrade
Buyback Yield / Dilution	-7.97%	-14.71%	-27.75%	-1.26%	-14.39%	-12.85%	Upgrade

Updated Mar 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.