W-Scope Chungju Plant 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	Aug '26 Aug 11, 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	294,774	211,181	375,320	1,499,495	1,359,655	-
Market Cap Growth	10.67%	-43.73%	-74.97%	10.29%	-	-
Enterprise Value	1,167,052	1,129,518	880,300	1,565,653	1,041,606	-
Last Close Price	8710.00	6240.00	11090.00	44500.00	40350.00	-
PE Ratio	-	-	-	27.97	24.61	-
Forward PE	-	84.36	32.01	28.58	19.91	-
PS Ratio	2.15	1.91	1.17	4.92	5.28	-
PB Ratio	0.33	0.24	0.39	1.50	1.46	-
P/TBV Ratio	0.33	0.24	0.39	1.50	1.46	-
P/OCF Ratio	-	-	-	11.16	40.33	-
PEG Ratio	-	16.70	6.34	6.81	-	-
EV/Sales Ratio	8.50	10.19	2.73	5.13	4.05	-
EV/EBITDA Ratio	-	-	-	16.16	10.16	-
EV/EBIT Ratio	-	-	-	33.75	17.95	-
Debt / Equity Ratio	1.05	1.07	0.78	0.26	0.09	0.32
Debt / EBITDA Ratio	-	-	-	2.67	0.85	1.76
Debt / FCF Ratio	-	-	-	-	-	4.88
Net Debt / Equity Ratio	0.98	1.04	0.72	0.17	-0.21	0.07
Net Debt / EBITDA Ratio	-15.48	-13.76	-67.39	1.77	-1.92	0.41
Net Debt / FCF Ratio	-3.17	-3.64	-1.30	-0.57	0.99	1.14
Asset Turnover	0.07	0.06	0.20	0.25	0.30	0.32
Inventory Turnover	7.72	7.17	6.34	3.86	5.04	7.22
Quick Ratio	0.32	0.28	0.56	0.77	3.48	1.47
Current Ratio	0.45	0.36	0.74	1.11	4.14	1.67
Return on Equity (ROE)	-19.12%	-17.40%	-7.33%	5.54%	8.24%	-3.50%
Return on Assets (ROA)	-3.82%	-4.25%	-2.80%	2.38%	4.25%	4.38%
Return on Invested Capital (ROIC)	-6.57%	-7.32%	-5.00%	4.77%	8.86%	9.85%
Return on Capital Employed (ROCE)	-7.80%	-8.10%	-4.80%	4.10%	6.00%	8.10%
Earnings Yield	-60.08%	-76.74%	-19.24%	3.58%	4.06%	-
FCF Yield	-93.45%	-120.52%	-143.36%	-20.08%	-14.62%	-
Buyback Yield / Dilution	-0.28%	-0.40%	-0.04%	-17.92%	-62.32%	-21.58%