Axgate 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 1, 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	544,895	218,072	296,567	173,810	-	-
Market Cap Growth	158.67%	-26.47%	70.63%	-	-	-
Enterprise Value	537,314	212,204	278,926	160,312	-	-
Last Close Price	19090.00	7640.00	10390.00	6100.00	-	-
PE Ratio	111.20	56.29	74.16	589.62	-	-
PS Ratio	10.79	4.53	6.86	4.06	-	-
PB Ratio	11.17	4.52	6.68	4.30	-	-
P/TBV Ratio	11.31	4.58	6.75	4.36	-	-
P/FCF Ratio	222.23	884.01	-	90.55	-	-
P/OCF Ratio	283.76	154.01	79.36	32.41	-	-
EV/Sales Ratio	10.64	4.41	6.45	3.74	-	-
EV/EBITDA Ratio	86.35	42.58	62.07	33.36	-	-
EV/EBIT Ratio	108.98	56.54	80.04	39.08	-	-
EV/FCF Ratio	219.14	860.22	-	83.51	-	-
Debt / Equity Ratio	0.22	0.22	0.25	0.03	0.18	0.35
Debt / EBITDA Ratio	1.71	2.14	2.42	0.26	0.69	1.40
Debt / FCF Ratio	4.33	43.21	-	0.65	1.42	8.55
Net Debt / Equity Ratio	-0.15	-0.15	-0.25	-0.42	-0.18	-0.10
Net Debt / EBITDA Ratio	-1.22	-1.43	-2.45	-3.51	-0.70	-0.38
Net Debt / FCF Ratio	-3.09	-28.87	2.01	-8.79	-1.43	-2.34
Asset Turnover	0.80	0.71	0.74	1.01	1.16	1.18
Inventory Turnover	2.22	2.77	2.79	2.06	1.65	2.12
Quick Ratio	1.84	1.78	1.84	3.84	1.91	1.40
Current Ratio	2.77	2.36	2.14	4.87	2.79	2.16
Return on Equity (ROE)	11.45%	8.36%	9.43%	0.94%	22.90%	22.36%
Return on Assets (ROA)	4.86%	3.46%	3.72%	6.05%	10.21%	9.16%
Return on Invested Capital (ROIC)	11.98%	10.07%	11.92%	19.57%	26.53%	24.51%
Return on Capital Employed (ROCE)	9.70%	7.50%	7.50%	9.80%	22.40%	20.10%
Earnings Yield	0.97%	1.78%	1.35%	0.17%	-	-
FCF Yield	0.45%	0.11%	-1.85%	1.10%	-	-
Buyback Yield / Dilution	0.22%	-0.43%	-13.05%	-22.90%	-3.39%	-404.49%