DL Holdings CO., LTD. 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 7, 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	1,446,758	827,702	694,924	1,117,520	1,296,189	1,336,992
Market Cap Growth	81.56%	19.11%	-37.82%	-13.78%	-3.05%	-56.74%
Enterprise Value	6,767,644	6,499,088	6,345,784	6,728,920	6,860,688	2,906,702
Last Close Price	66800.00	37650.00	31600.00	49872.51	56331.82	57019.29
PE Ratio	-	-	7.78	-	18.59	1.86
Forward PE	5.04	9.35	5.87	15.93	3.90	2.82
PS Ratio	0.27	0.16	0.12	0.22	0.25	0.57
PB Ratio	0.29	0.17	0.14	0.25	0.28	0.31
P/TBV Ratio	0.55	0.31	0.27	0.46	0.53	0.42
P/FCF Ratio	5.11	2.92	3.90	-	-	8.45
P/OCF Ratio	2.81	1.61	1.25	3.44	5.69	4.45
EV/Sales Ratio	1.27	1.22	1.13	1.34	1.33	1.23
EV/EBITDA Ratio	9.35	8.22	7.27	11.60	10.61	8.71
EV/EBIT Ratio	29.17	21.76	15.21	44.90	24.22	15.69
EV/FCF Ratio	23.91	22.96	35.59	-	-	18.36
Debt / Equity Ratio	1.14	1.14	1.25	1.27	1.17	0.68
Debt / EBITDA Ratio	7.07	7.07	6.83	9.95	8.33	8.88
Debt / FCF Ratio	19.75	19.75	33.42	-	-	18.74
Net Debt / Equity Ratio	0.90	0.90	1.04	1.06	0.96	0.26
Net Debt / EBITDA Ratio	5.59	5.59	5.68	8.30	6.82	3.40
Net Debt / FCF Ratio	15.62	15.62	27.81	-16.94	-32.24	7.17
Asset Turnover	0.43	0.43	0.46	0.42	0.51	0.21
Inventory Turnover	4.33	4.33	4.27	3.80	5.61	8.15
Quick Ratio	0.78	0.78	0.64	0.52	0.71	1.47
Current Ratio	1.21	1.21	1.09	0.90	1.27	1.71
Return on Equity (ROE)	-1.98%	-1.98%	2.04%	-2.65%	2.18%	16.20%
Return on Assets (ROA)	1.51%	1.51%	2.11%	0.78%	1.75%	1.05%
Return on Invested Capital (ROIC)	3.15%	3.13%	2.65%	1.63%	3.14%	3.20%
Return on Capital Employed (ROCE)	3.10%	3.10%	4.20%	1.70%	2.90%	2.80%
Earnings Yield	-6.08%	-10.63%	12.86%	-11.94%	5.38%	53.88%
FCF Yield	19.57%	34.20%	25.66%	-25.44%	-10.56%	11.84%
Dividend Yield	1.56%	-	3.16%	2.00%	1.77%	3.33%
Payout Ratio	-	-	45.45%	-	96.82%	7.98%
Buyback Yield / Dilution	-	-	-	0.00%	-9.58%	-
Total Shareholder Return	1.59%	-	3.16%	2.00%	-7.81%	3.33%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.