Xplus 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 2022	FY 2021
Period Ending	Apr '26 Apr 15, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	87,172	57,202	48,527	94,231	8,360
Market Cap Growth	20.98%	17.88%	-48.50%	1027.16%	-
Enterprise Value	106,846	72,582	65,825	100,781	-
Last Close Price	775.00	520.00	641.00	1324.99	583.88
PE Ratio	-	-	-	-	3.63
PS Ratio	8.65	5.68	4.65	5.72	0.59
PB Ratio	4.21	2.76	4.60	6.49	1.12
P/TBV Ratio	5.75	3.77	4.62	6.94	1.15
P/FCF Ratio	-	-	-	-	12.73
P/OCF Ratio	-	-	-	-	5.18
EV/Sales Ratio	10.60	7.20	6.31	6.11	-
EV/EBITDA Ratio	-	-	-	742.35	-
Debt / Equity Ratio	1.14	1.14	1.14	0.79	0.01
Debt / EBITDA Ratio	-	-	-	84.83	0.03
Debt / FCF Ratio	-	-	-	-	0.14
Net Debt / Equity Ratio	0.95	0.95	0.98	0.69	-0.72
Net Debt / EBITDA Ratio	-4.47	-4.47	-2.97	73.97	-1.81
Net Debt / FCF Ratio	-1.29	-1.29	-4.96	-0.46	-8.21
Asset Turnover	0.24	0.24	-	0.85	-
Inventory Turnover	7.03	7.03	-	11.56	-
Quick Ratio	0.16	0.16	0.12	0.18	2.80
Current Ratio	0.83	0.83	0.15	0.40	3.45
Return on Equity (ROE)	-14.66%	-14.66%	-	-41.15%	-
Return on Assets (ROA)	-8.17%	-8.17%	-	-0.25%	-
Return on Invested Capital (ROIC)	-15.13%	-17.64%	-17.12%	-0.58%	110.74%
Return on Capital Employed (ROCE)	-17.30%	-17.30%	-36.50%	-0.50%	37.80%
Earnings Yield	-2.42%	-3.69%	-4.35%	-4.79%	27.57%
FCF Yield	-17.37%	-26.47%	-4.30%	-22.95%	7.86%
Dividend Yield	-	-	-	0.94%	-
Buyback Yield / Dilution	-33.24%	-33.24%	-2.89%	-29.69%	-
Total Shareholder Return	-33.24%	-33.24%	-2.89%	-28.75%	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.