GAON CABLE Co., Ltd. (KRX:000500)

Theseus Pharmaceuticals Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jul 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	1,000,858	521,896	129,948	119,528	93,559	85,697
Market Cap Growth	230.26%	301.62%	8.72%	27.76%	9.17%	-6.35%
Enterprise Value	1,277,062	613,579	233,463	255,937	210,255	146,265
Last Close Price	60500.00	54200.00	21200.00	18615.09	18416.48	16576.72
PE Ratio	19.25	20.58	7.26	11.42	15.98	9.02
Forward PE	18.05	7.41	7.41	7.41	7.41	7.41
PS Ratio	0.51	0.30	0.09	0.08	0.09	0.10
PB Ratio	2.32	1.15	0.39	0.39	0.35	0.33
P/TBV Ratio	2.34	1.16	0.40	0.40	0.35	0.33
P/FCF Ratio	-	37.78	14.17	6.36	-	-
P/OCF Ratio	-	13.29	6.70	4.69	-	21.28
EV/Sales Ratio	0.65	0.36	0.16	0.18	0.20	0.17
EV/EBITDA Ratio	18.80	11.08	4.49	6.95	8.47	7.23
EV/EBIT Ratio	23.61	13.63	5.34	8.99	12.56	11.92
EV/FCF Ratio	-20.03	44.42	25.46	13.61	-	-
Debt / Equity Ratio	0.99	0.51	0.56	0.59	0.66	0.49
Debt / EBITDA Ratio	6.30	4.14	3.59	4.88	7.16	6.35
Debt / FCF Ratio	-	16.59	20.38	9.56	-	-
Asset Turnover	1.83	1.87	1.93	2.01	1.78	1.63
Inventory Turnover	8.78	10.76	11.19	11.37	11.38	12.71
Quick Ratio	0.85	0.89	1.10	1.08	1.16	1.05
Current Ratio	1.29	1.26	1.45	1.54	1.63	1.49
Return on Equity (ROE)	8.21%	6.46%	5.64%	3.66%	2.20%	3.65%
Return on Assets (ROA)	3.15%	3.05%	3.52%	2.52%	1.74%	1.45%
Return on Capital (ROIC)	4.99%	4.69%	5.46%	3.83%	2.50%	2.02%
Return on Capital Employed (ROCE)	9.10%	8.60%	10.30%	6.60%	4.10%	3.50%
Earnings Yield	3.17%	4.86%	13.77%	8.75%	6.26%	11.09%
FCF Yield	-6.37%	2.65%	7.06%	15.73%	-22.08%	-4.22%
Dividend Yield	-	-	-	0.27%	2.28%	3.62%
Payout Ratio	38.13%	-	0.87%	15.77%	40.28%	24.81%
Buyback Yield / Dilution	-57.77%	-25.94%	-44.65%	-8.27%	-	-0.08%
Total Shareholder Return	-	-25.94%	-44.65%	-8.00%	2.28%	3.54%

Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.