Model Solution Co., Ltd. (KOSDAQ:417970)

Model Solution Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Oct 27, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	82,198	56,931	97,294	112,582	-	-
Market Cap Growth	28.89%	-41.49%	-13.58%	-	-	-
Enterprise Value	48,732	27,442	77,695	87,950	-	-
Last Close Price	12850.00	8900.00	14853.12	17141.33	-	-
PE Ratio	15.74	10.77	38.90	17.94	-	-
PS Ratio	1.17	0.84	1.50	1.67	-	-
PB Ratio	1.22	0.85	1.58	1.84	-	-
P/TBV Ratio	1.25	0.86	1.60	1.86	-	-
P/FCF Ratio	5.94	4.01	89.18	-	-	-
P/OCF Ratio	5.34	3.57	19.23	89.75	-	-
EV/Sales Ratio	0.69	0.40	1.20	1.31	-	-
EV/EBITDA Ratio	5.14	3.23	12.40	7.71	-	-
EV/EBIT Ratio	9.59	6.55	35.63	11.15	-	-
EV/FCF Ratio	3.52	1.93	71.22	-	-	-
Debt / Equity Ratio	0.20	0.21	0.25	0.26	0.46	0.55
Debt / EBITDA Ratio	1.42	1.64	2.43	1.36	1.09	1.30
Debt / FCF Ratio	0.98	0.99	13.98	-	1.53	1.60
Asset Turnover	0.80	0.78	0.74	0.98	1.36	1.34
Inventory Turnover	11.76	10.25	11.24	11.36	12.12	14.35
Quick Ratio	2.65	2.65	2.53	4.13	2.41	1.07
Current Ratio	2.93	2.93	2.80	4.52	2.97	1.25
Return on Equity (ROE)	8.01%	8.24%	4.08%	14.30%	30.75%	20.17%
Return on Assets (ROA)	3.66%	2.98%	1.56%	7.17%	12.41%	10.14%
Return on Capital (ROIC)	4.08%	3.32%	1.78%	8.53%	15.30%	12.64%
Return on Capital Employed (ROCE)	7.50%	6.10%	3.40%	10.40%	23.00%	28.20%
Earnings Yield	6.35%	9.29%	2.57%	5.57%	-	-
FCF Yield	16.82%	24.92%	1.12%	-2.94%	-	-
Dividend Yield	1.64%	2.36%	-	-	-	-
Payout Ratio	25.72%	4.84%	76.72%	-	46.20%	80.07%
Buyback Yield / Dilution	-	-	-13.64%	-4.89%	-	0.00%
Total Shareholder Return	1.67%	2.36%	-13.64%	-4.89%	-	-

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.