Union 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	68,613	78,526	86,332	73,453	117,712	92,889
Market Cap Growth	-28.30%	-9.04%	17.54%	-37.60%	26.72%	58.73%
Enterprise Value	221,128	248,553	278,459	247,135	251,231	236,844
Last Close Price	4395.00	4881.71	5236.20	4351.52	6794.54	5271.41
PE Ratio	-	-	11.82	-	13.38	6.41
PS Ratio	0.33	0.36	0.38	0.31	0.55	0.49
PB Ratio	0.62	0.77	0.49	0.42	0.64	0.53
P/TBV Ratio	0.80	1.02	0.68	0.62	0.92	0.76
P/FCF Ratio	7.31	5.88	28.37	-	74.63	-
P/OCF Ratio	3.88	3.89	6.91	-	12.36	5.86
EV/Sales Ratio	1.06	1.14	1.24	1.05	1.16	1.25
EV/EBITDA Ratio	181.71	-	28.23	19.84	18.70	18.32
EV/EBIT Ratio	-	-	-	85.29	48.56	30.31
EV/FCF Ratio	23.55	18.61	91.51	-	159.29	-
Debt / Equity Ratio	1.33	1.45	0.83	0.82	0.56	0.62
Debt / EBITDA Ratio	120.62	-	14.84	11.45	7.72	8.47
Debt / FCF Ratio	15.63	11.04	48.09	-	65.74	-
Net Debt / Equity Ratio	1.22	1.38	0.75	0.75	0.46	0.47
Net Debt / EBITDA Ratio	110.50	-461.02	13.41	10.44	6.33	6.38
Net Debt / FCF Ratio	14.32	10.47	43.47	-3.57	53.95	-55.90
Asset Turnover	0.62	0.63	0.59	0.63	0.60	0.56
Inventory Turnover	3.18	3.37	3.41	3.76	4.09	3.84
Quick Ratio	0.37	0.40	0.53	0.60	0.66	0.71
Current Ratio	0.75	0.78	0.91	1.06	1.07	1.07
Return on Equity (ROE)	-28.47%	-49.62%	-1.46%	-5.10%	5.62%	9.63%
Return on Assets (ROA)	-1.22%	-2.08%	-0.33%	0.49%	0.90%	1.44%
Return on Invested Capital (ROIC)	-2.71%	-4.17%	0.97%	1.01%	1.37%	2.20%
Return on Capital Employed (ROCE)	-4.20%	-7.70%	-0.90%	1.20%	2.10%	3.30%
Earnings Yield	-20.48%	-53.44%	8.46%	-13.77%	7.47%	15.61%
FCF Yield	13.69%	17.01%	3.52%	-49.62%	1.34%	-1.59%
Dividend Yield	2.85%	2.56%	2.39%	2.87%	1.84%	2.37%
Payout Ratio	-	-	37.99%	-	27.53%	17.00%
Buyback Yield / Dilution	0.01%	-	-	-	-2.39%	-6.13%
Total Shareholder Return	2.87%	2.56%	2.39%	2.87%	-0.55%	-3.76%

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