Jeil M&S 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	Apr '25 Apr 3, 2025	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	81,064	81,064	137,406	-	-	-
Market Cap Growth	-	-41.00%	-	-	-	-
Enterprise Value	115,537	147,269	171,880	-	-	-
Last Close Price	3935.00	3935.00	6670.00	-	-	-
PS Ratio	3.40	0.54	0.56	-	-	-
PB Ratio	-5.61	-7.07	-7.24	-	-	-
EV/Sales Ratio	4.84	0.97	0.70	-	-	-
Debt / Equity Ratio	-4.74	-5.97	-2.83	1.25	0.70	2.11
Debt / EBITDA Ratio	-	-	-	-	6.71	11.07
Net Debt / Equity Ratio	-4.47	-5.92	-1.66	0.59	0.40	1.72
Net Debt / EBITDA Ratio	-1.72	-13.77	-0.25	-3.15	3.78	9.02
Net Debt / FCF Ratio	14.03	-2.14	-0.49	-1.34	-0.63	-0.67
Asset Turnover	0.06	0.36	0.76	0.27	0.72	1.28
Inventory Turnover	0.10	0.43	1.29	0.39	2.21	4.86
Quick Ratio	0.01	0.01	0.16	0.09	0.28	0.35
Current Ratio	0.93	0.93	0.84	0.99	1.10	0.80
Return on Equity (ROE)	-	-	-1834.58%	-37.31%	-102.96%	36.98%
Return on Assets (ROA)	-5.97%	-1.06%	-24.94%	-2.19%	1.45%	0.88%
Return on Invested Capital (ROIC)	-74.83%	-21.00%	-409.03%	-16.89%	6.62%	7.90%
Return on Capital Employed (ROCE)	1769.40%	-729.10%	3510.00%	-15.80%	4.40%	4.60%
Earnings Yield	-51.72%	-19.37%	-88.43%	-	-	-
FCF Yield	5.68%	-39.12%	-47.15%	-	-	-
Buyback Yield / Dilution	-2.00%	-8.66%	-30.32%	-31.51%	-136.35%	-30.01%