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	May '26 May 14, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Market Capitalization	73,018	80,463	105,501	86,747	159,514
Market Cap Growth	-19.92%	-23.73%	21.62%	-45.62%	-
Enterprise Value	48,819	77,032	85,376	62,088	-
Last Close Price	1579.00	1740.00	3077.86	3306.51	6243.67
PS Ratio	320.53	353.21	5958.98	403.00	79.76
PB Ratio	2.95	3.25	6.59	4.57	5.45
P/TBV Ratio	3.03	3.34	6.72	4.57	5.45
EV/Sales Ratio	214.30	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	-21.27%	-19.30%	-14.13%	-14.30%	-6.69%
FCF Yield	-19.90%	-18.06%	-16.13%	-17.20%	-5.10%
Buyback Yield / Dilution	-20.04%	-20.04%	-17.46%	-14.37%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.