Hwacheon Machine Tool 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 4, 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	77,000	58,190	69,630	67,430	75,350	71,280
Market Cap Growth	30.35%	-16.43%	3.26%	-10.51%	5.71%	-19.00%
Enterprise Value	19,714	11,656	12,549	33,956	37,414	-6,112
Last Close Price	35000.00	25523.18	29348.85	27305.30	28090.83	25829.16
PE Ratio	5.90	6.72	6.59	1.80	8.09	15.79
PS Ratio	0.34	0.26	0.31	0.28	0.37	0.44
PB Ratio	0.23	0.17	0.20	0.20	0.24	0.24
P/TBV Ratio	0.23	0.17	0.20	0.20	0.25	0.24
P/FCF Ratio	4.60	4.78	25.65	2.70	-	-
P/OCF Ratio	4.50	4.51	13.21	2.18	10.15	5.34
EV/Sales Ratio	0.09	0.05	0.06	0.14	0.18	-
EV/EBITDA Ratio	1.42	2.48	1.25	2.58	5.65	-
EV/EBIT Ratio	2.34	-	2.75	4.15	11.26	-
EV/FCF Ratio	1.18	0.96	4.62	1.36	-	-
Debt / Equity Ratio	0.08	0.09	0.15	0.13	0.12	0.07
Debt / EBITDA Ratio	2.26	6.50	5.06	3.45	5.64	4.29
Debt / FCF Ratio	1.53	2.50	18.73	1.82	-	-
Net Debt / Equity Ratio	-0.17	-0.15	-0.12	-0.17	-0.11	-0.15
Net Debt / EBITDA Ratio	-5.07	-11.15	-3.97	-4.44	-4.93	-8.95
Net Debt / FCF Ratio	-3.42	-4.30	-14.70	-2.34	5.38	7.30
Asset Turnover	0.52	0.50	0.48	0.54	0.51	0.43
Inventory Turnover	3.73	3.52	3.33	3.88	3.80	3.15
Quick Ratio	2.15	2.06	1.60	1.72	1.63	2.02
Current Ratio	2.99	2.91	2.38	2.40	2.43	2.98
Return on Equity (ROE)	3.83%	2.54%	3.06%	11.47%	3.08%	1.52%
Return on Assets (ROA)	0.83%	-0.10%	0.61%	1.14%	0.52%	0.24%
Return on Invested Capital (ROIC)	1.75%	-0.22%	1.29%	2.43%	1.09%	0.53%
Return on Capital Employed (ROCE)	1.60%	-0.20%	1.20%	2.10%	0.90%	0.40%
Earnings Yield	16.96%	14.87%	15.17%	55.59%	12.36%	6.33%
FCF Yield	21.76%	20.94%	3.90%	37.02%	-8.07%	-8.61%
Dividend Yield	2.70%	4.11%	4.43%	9.16%	3.56%	2.90%
Payout Ratio	17.68%	33.05%	52.07%	5.87%	17.72%	60.90%
Buyback Yield / Dilution	-0.02%	-	-	-	-	-
Total Shareholder Return	2.60%	4.11%	4.43%	9.16%	3.56%	2.90%

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