Beauty Skin 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	Jun '26 Jun 4, 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	29,133	61,745	37,143	58,488	-	-
Market Cap Growth	-37.34%	66.24%	-36.49%	-	-	-
Enterprise Value	59,494	89,661	65,344	77,203	-	-
Last Close Price	2135.00	4525.00	2627.50	4137.50	-	-
PS Ratio	0.60	1.12	0.46	0.72	-	-
PB Ratio	0.94	1.89	1.06	1.67	-	-
P/TBV Ratio	2.21	2.51	1.46	2.33	-	-
P/FCF Ratio	24.60	171.09	4.50	-	-	-
P/OCF Ratio	21.73	101.23	4.18	-	-	-
EV/Sales Ratio	1.22	1.63	0.81	0.95	-	-
EV/EBITDA Ratio	-	-	120.87	-	-	-
EV/FCF Ratio	50.23	248.45	7.92	-	-	-
Debt / Equity Ratio	1.21	1.14	1.08	0.90	0.80	0.95
Debt / EBITDA Ratio	-	-	69.60	-	4.97	7.29
Debt / FCF Ratio	31.60	102.86	4.56	-	8.73	7.59
Net Debt / Equity Ratio	0.95	0.85	0.66	0.76	0.55	0.72
Net Debt / EBITDA Ratio	-12.75	-17.35	42.44	-5.63	3.45	5.48
Net Debt / FCF Ratio	24.79	77.04	2.78	-1.43	6.05	5.70
Asset Turnover	0.57	0.64	1.03	1.17	0.89	0.88
Inventory Turnover	9.33	15.72	17.63	13.97	5.48	5.53
Quick Ratio	0.47	0.56	0.81	0.76	0.67	0.39
Current Ratio	0.76	0.79	1.05	1.02	0.90	0.74
Return on Equity (ROE)	-8.67%	-6.36%	-16.21%	-25.65%	9.70%	12.15%
Return on Assets (ROA)	-3.05%	-2.53%	-0.96%	-5.90%	3.82%	4.28%
Return on Invested Capital (ROIC)	-6.90%	-5.85%	-2.03%	-11.69%	7.33%	6.88%
Return on Capital Employed (ROCE)	-9.40%	-7.50%	-2.70%	-17.70%	11.20%	9.80%
Earnings Yield	-8.08%	-2.80%	-13.63%	-14.77%	-	-
FCF Yield	4.07%	0.58%	22.20%	-31.94%	-	-
Buyback Yield / Dilution	2.33%	-16.77%	73.11%	-4.42%	-16.14%	-602.11%