Ghost Studio 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
Period Ending	Feb '26 Feb 12, 2026	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
Market Capitalization	110,062	115,976	134,919	155,024	305,053	341,574
Market Cap Growth	-2.55%	-14.04%	-12.97%	-49.18%	-10.69%	-
Enterprise Value	35,460	51,606	56,936	74,067	198,983	248,115
Last Close Price	8460.00	8790.00	10696.90	11224.44	19395.58	21038.73
PE Ratio	17.18	13.54	6.12	5.99	10.05	8.82
Forward PE	-	6.03	6.03	6.03	7.49	7.73
PS Ratio	1.34	1.35	1.36	1.58	3.23	3.02
PB Ratio	0.69	0.74	0.88	1.35	2.53	3.15
P/TBV Ratio	0.97	1.09	1.47	1.69	2.72	3.16
P/FCF Ratio	5.87	5.13	7.15	5.47	9.91	11.75
P/OCF Ratio	5.79	4.91	5.96	5.44	9.76	11.57
EV/Sales Ratio	0.43	0.60	0.57	0.76	2.11	2.20
EV/EBITDA Ratio	2.00	2.59	2.04	2.34	5.07	5.06
EV/EBIT Ratio	2.60	3.35	2.27	2.52	5.42	5.23
EV/FCF Ratio	1.89	2.28	3.02	2.62	6.47	8.54
Debt / Equity Ratio	0.04	0.04	0.01	0.02	0.03	0.03
Debt / EBITDA Ratio	0.33	0.34	0.06	0.06	0.09	0.06
Debt / FCF Ratio	0.31	0.30	0.09	0.07	0.11	0.10
Net Debt / Equity Ratio	-0.48	-0.41	-0.43	-0.70	-0.80	-0.86
Net Debt / EBITDA Ratio	-4.36	-3.27	-2.38	-2.53	-2.47	-1.89
Net Debt / FCF Ratio	-4.12	-2.88	-3.51	-2.82	-3.15	-3.19
Asset Turnover	0.44	0.48	0.69	0.77	0.74	1.19
Inventory Turnover	41.68	51.19	-	-	-	-
Quick Ratio	2.33	2.82	6.96	10.98	10.95	8.99
Current Ratio	3.42	3.59	7.79	11.23	11.30	9.23
Return on Equity (ROE)	3.68%	5.30%	15.79%	21.12%	26.52%	50.84%
Return on Assets (ROA)	4.53%	5.38%	10.84%	14.34%	17.97%	31.26%
Return on Invested Capital (ROIC)	12.29%	12.85%	33.82%	82.27%	154.55%	653.17%
Return on Capital Employed (ROCE)	8.30%	9.40%	16.20%	25.40%	30.00%	43.10%
Earnings Yield	5.80%	7.38%	16.35%	16.68%	9.95%	11.34%
FCF Yield	17.03%	19.51%	14.00%	18.27%	10.09%	8.51%
Dividend Yield	5.97%	5.88%	6.30%	11.32%	5.04%	5.48%
Payout Ratio	116.53%	120.99%	5.05%	108.45%	51.02%	51.27%
Buyback Yield / Dilution	4.73%	-6.98%	-0.24%	7.02%	-11.88%	-5.00%
Total Shareholder Return	10.70%	-1.09%	6.06%	18.33%	-6.84%	0.48%

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