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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 14, 2026	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	107,460	113,054	115,976	134,919	155,024	305,053
Market Cap Growth	7.41%	-2.52%	-14.04%	-12.97%	-49.18%	-10.69%
Enterprise Value	28,578	38,452	51,606	56,936	74,067	198,983
Last Close Price	8260.00	8690.00	8247.12	10036.25	10531.20	18197.68
PE Ratio	12.63	13.28	13.54	6.12	5.99	10.05
Forward PE	-	6.03	6.03	6.03	6.03	7.49
PS Ratio	0.96	1.00	1.35	1.36	1.58	3.23
PB Ratio	0.68	0.71	0.74	0.88	1.35	2.53
P/TBV Ratio	0.90	0.95	1.09	1.47	1.69	2.72
P/FCF Ratio	5.24	5.51	5.13	7.15	5.47	9.91
P/OCF Ratio	5.19	5.46	4.91	5.96	5.44	9.76
EV/Sales Ratio	0.25	0.34	0.60	0.57	0.76	2.11
EV/EBITDA Ratio	1.73	2.17	2.59	2.04	2.34	5.07
EV/EBIT Ratio	2.23	2.75	3.35	2.27	2.52	5.42
EV/FCF Ratio	1.39	1.88	2.28	3.02	2.62	6.47
Debt / Equity Ratio	0.04	0.04	0.04	0.01	0.02	0.03
Debt / EBITDA Ratio	0.34	0.34	0.34	0.06	0.06	0.09
Debt / FCF Ratio	0.29	0.29	0.30	0.09	0.07	0.11
Net Debt / Equity Ratio	-0.51	-0.51	-0.41	-0.43	-0.70	-0.80
Net Debt / EBITDA Ratio	-4.58	-4.58	-3.27	-2.38	-2.53	-2.47
Net Debt / FCF Ratio	-3.96	-3.96	-2.88	-3.51	-2.82	-3.15
Asset Turnover	0.61	0.61	0.48	0.69	0.77	0.74
Inventory Turnover	71.66	71.66	51.19	-	-	-
Quick Ratio	8.72	8.72	2.81	6.96	10.98	10.95
Current Ratio	9.94	9.94	3.59	7.79	11.23	11.30
Return on Equity (ROE)	4.98%	4.98%	5.30%	15.79%	21.12%	26.52%
Return on Assets (ROA)	4.78%	4.78%	5.38%	10.84%	14.34%	17.97%
Return on Invested Capital (ROIC)	13.90%	13.14%	12.85%	33.82%	82.27%	154.55%
Return on Capital Employed (ROCE)	8.60%	8.60%	9.40%	16.20%	25.40%	30.00%
Earnings Yield	7.92%	7.53%	7.38%	16.35%	16.68%	9.95%
FCF Yield	19.08%	18.14%	19.51%	14.00%	18.27%	10.09%
Dividend Yield	6.41%	-	-	6.72%	12.06%	5.37%
Payout Ratio	76.76%	76.76%	120.99%	5.05%	108.45%	51.02%
Buyback Yield / Dilution	2.58%	2.58%	-6.73%	-0.24%	7.02%	-11.88%
Total Shareholder Return	8.99%	2.58%	-6.73%	6.48%	19.08%	-6.51%

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