Eusu Holdings 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 25, 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	169,532	130,579	141,849	152,008	149,633	143,375
Market Cap Growth	30.32%	-7.95%	-6.68%	1.59%	4.37%	-13.81%
Enterprise Value	54,874	36,530	8,063	57,513	124,452	163,781
Last Close Price	6510.00	4999.82	5431.33	5648.60	5241.70	4497.30
PE Ratio	14.69	7.93	13.89	5.23	6.23	1.79
Forward PE	-	15.88	15.88	15.88	15.88	15.88
PS Ratio	0.40	0.30	0.42	0.27	0.30	0.43
PB Ratio	0.41	0.32	0.32	0.34	0.37	0.37
P/TBV Ratio	0.51	0.39	0.43	0.46	0.49	0.48
P/FCF Ratio	4.37	36.38	5.37	3.18	-	-
P/OCF Ratio	4.17	28.43	4.70	3.13	-	5.58
EV/Sales Ratio	0.13	0.08	0.02	0.10	0.25	0.49
EV/EBITDA Ratio	1.75	1.40	0.28	1.60	4.40	-
EV/EBIT Ratio	2.37	1.99	0.37	1.94	6.04	-
EV/FCF Ratio	1.42	10.18	0.31	1.20	-	-
Debt / Equity Ratio	0.02	0.03	0.03	0.03	0.04	0.03
Debt / EBITDA Ratio	0.31	0.39	0.42	0.37	0.58	-
Debt / FCF Ratio	0.25	2.84	0.46	0.28	-	-
Net Debt / Equity Ratio	-0.46	-0.43	-0.54	-0.49	-0.46	-0.58
Net Debt / EBITDA Ratio	-6.13	-6.83	-8.37	-6.06	-6.71	93.77
Net Debt / FCF Ratio	-4.84	-49.81	-9.14	-4.57	15.69	2.01
Asset Turnover	0.91	0.88	0.66	1.09	1.01	0.66
Inventory Turnover	-	-	-	-	-	34401.83
Quick Ratio	4.67	4.58	5.29	4.53	4.00	3.07
Current Ratio	5.04	4.90	5.66	4.94	4.18	3.15
Return on Equity (ROE)	6.93%	7.46%	5.41%	10.34%	9.84%	17.56%
Return on Assets (ROA)	2.99%	2.31%	2.64%	3.61%	2.57%	-1.79%
Return on Invested Capital (ROIC)	7.77%	7.25%	7.49%	13.30%	10.84%	-4.51%
Return on Capital Employed (ROCE)	5.30%	4.40%	4.80%	6.50%	4.80%	-3.70%
Earnings Yield	9.11%	12.61%	7.20%	19.11%	16.06%	55.78%
FCF Yield	22.86%	2.75%	18.64%	31.44%	-8.08%	-78.78%
Dividend Yield	5.40%	7.00%	6.44%	7.08%	-	-
Payout Ratio	89.27%	88.45%	154.60%	40.95%	61.95%	3.00%
Buyback Yield / Dilution	-126.04%	-0.33%	-2.74%	1.69%	2.90%	-0.02%
Total Shareholder Return	-120.64%	6.67%	3.70%	8.77%	2.90%	-0.02%

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