Messe eSang Co.,Ltd 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	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
Market Capitalization	131,528	137,666	84,955	103,097	14,462
Market Cap Growth	37.22%	62.05%	-17.60%	612.88%	-
Enterprise Value	68,157	81,192	40,697	66,912	-
Last Close Price	3105.00	3210.00	1905.98	2187.88	3582.81
PE Ratio	7.63	8.88	6.27	19.34	2.07
PS Ratio	1.73	1.89	1.27	2.03	0.38
PB Ratio	1.66	1.73	1.22	1.74	0.33
P/TBV Ratio	2.07	2.15	1.58	2.37	0.49
P/FCF Ratio	6.43	7.08	7.28	12.31	1.55
P/OCF Ratio	6.37	6.98	5.59	11.15	1.54
EV/Sales Ratio	0.89	1.12	0.61	1.32	-
EV/EBITDA Ratio	2.97	3.89	2.18	5.39	-
EV/EBIT Ratio	3.25	4.27	2.38	5.99	-
EV/FCF Ratio	3.33	4.18	3.49	7.99	-
Debt / Equity Ratio	0.10	0.09	0.10	0.11	0.14
Debt / EBITDA Ratio	0.33	0.32	0.38	0.53	0.61
Debt / FCF Ratio	0.37	0.35	0.61	0.78	0.64
Net Debt / Equity Ratio	-0.80	-0.71	-0.62	-0.63	-0.54
Net Debt / EBITDA Ratio	-2.80	-2.73	-2.32	-3.00	-2.46
Net Debt / FCF Ratio	-3.10	-2.93	-3.72	-4.44	-2.57
Asset Turnover	0.76	0.81	0.86	0.80	-
Quick Ratio	3.16	5.77	5.88	7.03	5.40
Current Ratio	3.40	6.09	6.23	7.43	5.67
Return on Equity (ROE)	23.55%	20.75%	20.90%	10.73%	-
Return on Assets (ROA)	12.89%	13.12%	13.70%	11.01%	-
Return on Invested Capital (ROIC)	90.19%	64.59%	57.52%	38.31%	34.76%
Return on Capital Employed (ROCE)	24.30%	22.30%	22.70%	17.20%	17.40%
Earnings Yield	13.13%	11.26%	15.95%	5.17%	48.29%
FCF Yield	15.56%	14.12%	13.73%	8.13%	64.41%
Payout Ratio	24.83%	27.66%	15.92%	-	-
Buyback Yield / Dilution	1.32%	1.31%	-1.76%	-8.49%	-