Shaperon 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
Period Ending	Apr '26 Apr 1, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Market Capitalization	76,070	80,463	105,501	86,747	159,514
Market Cap Growth	-20.26%	-23.73%	21.62%	-45.62%	-
Enterprise Value	51,871	77,032	85,376	62,088	-
Last Close Price	1645.00	1740.00	3077.86	3306.51	6243.67
PS Ratio	333.93	353.21	5958.98	403.00	79.76
PB Ratio	3.07	3.25	6.59	4.57	5.45
P/TBV Ratio	3.16	3.34	6.72	4.57	5.45
EV/Sales Ratio	227.70	338.15	4822.28	288.45	-
Debt / Equity Ratio	0.01	0.01	0.02	0.02	0.01
Net Debt / Equity Ratio	-0.98	-0.98	-0.94	-1.03	-1.08
Net Debt / EBITDA Ratio	1.66	1.66	1.08	1.57	3.01
Net Debt / FCF Ratio	1.67	1.67	0.89	1.31	3.88
Asset Turnover	0.01	0.01	0.00	0.01	-
Inventory Turnover	2.94	2.94	-	-	-
Quick Ratio	12.42	12.42	7.40	6.25	8.61
Current Ratio	12.53	12.53	7.54	6.64	8.70
Return on Equity (ROE)	-76.22%	-76.22%	-85.17%	-51.39%	-
Return on Assets (ROA)	-41.98%	-41.98%	-42.73%	-27.49%	-
Return on Capital Employed (ROCE)	-61.20%	-61.20%	-88.20%	-60.80%	-35.30%
Earnings Yield	-20.41%	-19.30%	-14.13%	-14.30%	-6.69%
FCF Yield	-19.10%	-18.06%	-16.13%	-17.20%	-5.10%
Buyback Yield / Dilution	-20.04%	-20.04%	-17.46%	-14.37%	-

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