NRB Inc. 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	Apr '26 Apr 23, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Market Capitalization	210,197	154,113	-	-	-
Enterprise Value	260,325	197,620	-	-	-
Last Close Price	20000.00	14780.00	-	-	-
PS Ratio	3.53	2.59	-	-	-
PB Ratio	2.46	1.80	-	-	-
P/TBV Ratio	2.46	1.81	-	-	-
P/OCF Ratio	69.90	51.25	-	-	-
EV/Sales Ratio	4.38	3.32	-	-	-
EV/EBITDA Ratio	13.29	10.09	-	-	-
EV/EBIT Ratio	57.86	43.92	-	-	-
Debt / Equity Ratio	0.72	0.72	1.57	2.55	-5.02
Debt / EBITDA Ratio	3.14	3.14	2.63	3.03	18.66
Net Debt / Equity Ratio	0.59	0.59	1.48	2.01	-4.28
Net Debt / EBITDA Ratio	2.56	2.56	2.48	2.38	15.93
Net Debt / FCF Ratio	-1.38	-1.38	-10.03	-1.97	-1.42
Asset Turnover	0.38	0.38	0.40	0.50	-
Inventory Turnover	12.66	12.66	9.07	5.03	-
Quick Ratio	0.24	0.24	0.07	0.37	0.35
Current Ratio	0.42	0.42	0.19	0.55	0.75
Return on Equity (ROE)	-0.85%	-0.85%	6.10%	24.65%	-
Return on Assets (ROA)	1.81%	1.81%	2.95%	7.40%	-
Return on Invested Capital (ROIC)	3.41%	3.84%	7.04%	8.18%	4.94%
Return on Capital Employed (ROCE)	4.20%	4.20%	10.00%	15.30%	4.80%
Earnings Yield	-0.25%	-0.35%	-	-	-
FCF Yield	-17.25%	-23.53%	-	-	-
Buyback Yield / Dilution	-14.53%	-14.53%	-43.49%	-702.71%	-

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