Bi Matrix Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2020
Period Ending	Aug '25 Aug 15, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2020
Market Capitalization	97,654	56,142	66,592	-	-	-	Upgrade
Market Cap Growth	108.32%	-15.69%	-	-	-	-	Upgrade
Enterprise Value	71,756	31,511	55,483	-	-	-	Upgrade
Last Close Price	13550.00	7790.00	9240.00	-	-	-	Upgrade
PE Ratio	20.45	15.24	-	-	-	-	Upgrade
PS Ratio	2.93	1.82	2.58	-	-	-	Upgrade
PB Ratio	3.16	1.83	2.43	-	-	-	Upgrade
P/TBV Ratio	3.32	1.93	2.54	-	-	-	Upgrade
P/FCF Ratio	23.22	19.61	-	-	-	-	Upgrade
P/OCF Ratio	22.78	19.20	-	-	-	-	Upgrade
EV/Sales Ratio	2.15	1.02	2.15	-	-	-	Upgrade
EV/EBITDA Ratio	18.11	10.66	-	-	-	-	Upgrade
EV/EBIT Ratio	23.76	15.55	-	-	-	-	Upgrade
EV/FCF Ratio	17.06	11.01	-	-	-	-	Upgrade
Debt / Equity Ratio	0.04	0.03	0.05	0.08	0.34	0.53	Upgrade
Debt / EBITDA Ratio	0.29	0.30	-	0.20	0.52	1.95	Upgrade
Debt / FCF Ratio	0.27	0.31	-	0.19	0.86	1.00	Upgrade
Asset Turnover	0.74	0.68	0.77	1.23	1.36	1.90	Upgrade
Quick Ratio	5.76	4.85	5.12	3.10	2.17	1.47	Upgrade
Current Ratio	6.24	5.26	5.66	3.50	2.48	1.53	Upgrade
Return on Equity (ROE)	16.31%	12.68%	-8.79%	34.79%	65.19%	41.46%	Upgrade
Return on Assets (ROA)	4.21%	2.81%	-5.03%	12.70%	11.38%	2.44%	Upgrade
Return on Capital (ROIC)	6.23%	4.20%	-7.81%	27.13%	33.59%	8.13%	Upgrade
Return on Capital Employed (ROCE)	7.20%	4.90%	-	23.20%	20.40%	4.70%	Upgrade
Earnings Yield	4.87%	6.56%	-2.70%	-	-	-	Upgrade
FCF Yield	4.31%	5.10%	-0.67%	-	-	-	Upgrade
Payout Ratio	-	-	-	-	-	114.29%	Upgrade
Buyback Yield / Dilution	-5.79%	-17.15%	-19.19%	-932.15%	-54.82%	-976.55%	Upgrade

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