MICUBE Solution 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	May '26 May 29, 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	33,024	35,266	34,711	74,885	-	-
Market Cap Growth	-19.27%	1.60%	-53.65%	-	-	-
Enterprise Value	12,858	12,929	14,775	54,198	-	-
Last Close Price	2185.00	2333.33	2231.97	4907.75	-	-
PE Ratio	22.55	21.63	-	29.97	-	-
PS Ratio	1.38	1.38	1.17	3.10	-	-
PB Ratio	1.50	1.49	1.57	3.25	-	-
P/TBV Ratio	1.50	1.49	1.57	3.26	-	-
P/FCF Ratio	32.80	13.17	43.56	34.56	-	-
P/OCF Ratio	26.41	12.06	32.30	31.82	-	-
EV/Sales Ratio	0.54	0.51	0.50	2.24	-	-
EV/EBITDA Ratio	9.36	8.08	-	22.37	-	-
EV/EBIT Ratio	19.65	14.79	-	30.86	-	-
EV/FCF Ratio	12.77	4.83	18.54	25.01	-	-
Debt / Equity Ratio	0.15	0.15	0.07	0.09	0.31	0.67
Debt / EBITDA Ratio	2.20	2.20	-	0.88	0.48	1.86
Debt / FCF Ratio	1.32	1.32	2.04	0.99	0.81	1.35
Net Debt / Equity Ratio	-0.85	-0.85	-0.90	-0.87	-0.70	-1.14
Net Debt / EBITDA Ratio	-12.58	-12.58	62.18	-8.30	-1.10	-3.20
Net Debt / FCF Ratio	-7.52	-7.52	-25.06	-9.28	-1.85	-2.31
Asset Turnover	0.82	0.82	0.98	1.17	2.31	2.11
Inventory Turnover	-	-	-	-	-	308.39
Quick Ratio	5.68	5.68	3.80	4.73	1.54	1.34
Current Ratio	5.88	5.88	4.11	5.34	1.87	1.53
Return on Equity (ROE)	7.11%	7.11%	-0.63%	17.69%	74.09%	24.01%
Return on Assets (ROA)	1.74%	1.74%	-2.21%	5.33%	18.34%	2.93%
Return on Invested Capital (ROIC)	53.56%	30.28%	-41.64%	78.14%	458.93%	-
Return on Capital Employed (ROCE)	3.20%	3.20%	-4.50%	7.10%	46.50%	11.60%
Earnings Yield	4.44%	4.62%	-0.41%	3.34%	-	-
FCF Yield	3.05%	7.59%	2.30%	2.89%	-	-
Payout Ratio	-	-	-	-	5.13%	-
Buyback Yield / Dilution	4.67%	4.67%	-281.99%	-15.74%	0.11%	-26.18%