Daedong 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	Mar '26 Mar 19, 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	263,512	215,920	395,954	279,423	209,355	141,366
Market Cap Growth	-6.78%	-45.47%	41.70%	33.47%	48.09%	20.07%
Enterprise Value	1,368,324	1,478,915	1,240,574	921,141	572,044	459,822
Last Close Price	9880.00	9220.00	16842.89	12740.13	9856.82	6602.01
PE Ratio	-	-	22.50	7.23	6.24	6.92
PS Ratio	0.18	0.15	0.28	0.19	0.18	0.16
PB Ratio	0.39	0.35	0.67	0.56	0.54	0.43
P/TBV Ratio	0.56	0.55	0.93	0.85	0.62	0.45
P/FCF Ratio	1.04	1.04	-	-	-	3.36
P/OCF Ratio	0.88	0.85	-	-	-	2.00
EV/Sales Ratio	0.93	1.05	0.87	0.63	0.49	0.51
EV/EBITDA Ratio	17.75	22.07	12.26	7.59	8.51	7.67
EV/EBIT Ratio	72.46	92.93	19.49	10.44	15.22	13.88
EV/FCF Ratio	5.38	7.11	-	-	-	10.94
Debt / Equity Ratio	1.45	1.39	1.39	1.24	1.21	0.98
Debt / EBITDA Ratio	11.96	12.70	8.08	5.11	6.93	5.36
Debt / FCF Ratio	3.89	4.09	-	-	-	7.64
Net Debt / Equity Ratio	1.38	1.28	1.27	0.98	1.05	0.85
Net Debt / EBITDA Ratio	11.31	11.68	7.41	4.02	6.04	4.67
Net Debt / FCF Ratio	3.68	3.76	-3.14	-2.55	-5.90	6.65
Asset Turnover	0.64	0.69	0.78	0.98	1.07	1.01
Inventory Turnover	1.65	1.63	1.98	2.68	3.20	3.09
Quick Ratio	0.38	0.34	0.46	0.56	0.44	0.41
Current Ratio	1.10	1.04	1.07	1.17	1.00	0.94
Return on Equity (ROE)	-2.28%	-7.51%	2.19%	8.69%	9.71%	7.68%
Return on Assets (ROA)	0.67%	0.49%	2.17%	3.71%	2.14%	2.34%
Return on Invested Capital (ROIC)	1.54%	1.16%	2.73%	6.63%	4.48%	4.44%
Return on Capital Employed (ROCE)	2.00%	1.50%	7.40%	10.80%	6.60%	7.50%
Earnings Yield	-1.91%	-14.23%	4.44%	13.83%	16.03%	14.45%
FCF Yield	96.57%	96.31%	-60.19%	-68.37%	-32.85%	29.74%
Dividend Yield	1.01%	1.08%	-	-	-	-
Payout Ratio	-	-	13.55%	4.37%	5.05%	6.31%
Buyback Yield / Dilution	-2.27%	-2.52%	1.94%	-9.22%	-6.11%	-
Total Shareholder Return	-1.28%	-1.43%	1.94%	-9.22%	-6.11%	-

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