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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 15, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	70,330	65,257	78,526	86,332	73,453	117,712
Market Cap Growth	-13.86%	-16.90%	-9.04%	17.54%	-37.60%	26.72%
Enterprise Value	228,116	217,771	248,553	278,459	247,135	251,231
Last Close Price	4505.00	4180.00	4881.71	5236.20	4351.52	6794.54
PE Ratio	3.01	2.79	-	11.82	-	13.38
PS Ratio	0.35	0.32	0.36	0.38	0.31	0.55
PB Ratio	0.54	0.50	0.77	0.49	0.42	0.64
P/TBV Ratio	0.69	0.64	1.02	0.68	0.62	0.92
P/FCF Ratio	5.92	5.49	5.88	28.37	-	74.63
P/OCF Ratio	3.76	3.49	3.89	6.91	-	12.36
EV/Sales Ratio	1.13	1.08	1.14	1.24	1.05	1.16
EV/EBITDA Ratio	19.76	18.87	-	28.23	19.84	18.70
EV/EBIT Ratio	41.48	39.60	-	-	85.29	48.56
EV/FCF Ratio	19.19	18.32	18.61	91.51	-	159.29
Debt / Equity Ratio	1.10	1.10	1.45	0.83	0.82	0.56
Debt / EBITDA Ratio	12.38	12.38	-	14.84	11.45	7.72
Debt / FCF Ratio	12.03	12.03	11.04	48.09	-	65.74
Net Debt / Equity Ratio	1.05	1.05	1.38	0.75	0.75	0.46
Net Debt / EBITDA Ratio	11.79	11.79	-461.02	13.41	10.44	6.33
Net Debt / FCF Ratio	11.45	11.45	10.47	43.47	-3.57	53.95
Asset Turnover	0.63	0.63	0.63	0.59	0.63	0.60
Inventory Turnover	2.93	2.93	3.37	3.41	3.76	4.09
Quick Ratio	0.34	0.34	0.40	0.53	0.60	0.66
Current Ratio	0.72	0.72	0.78	0.91	1.06	1.07
Return on Equity (ROE)	22.12%	22.12%	-49.62%	-1.46%	-5.10%	5.62%
Return on Assets (ROA)	1.08%	1.08%	-2.08%	-0.33%	0.49%	0.90%
Return on Invested Capital (ROIC)	1.66%	1.67%	-4.17%	0.97%	1.01%	1.37%
Return on Capital Employed (ROCE)	3.10%	3.10%	-7.70%	-0.90%	1.20%	2.10%
Earnings Yield	33.21%	35.79%	-53.44%	8.46%	-13.77%	7.47%
FCF Yield	16.90%	18.21%	17.01%	3.52%	-49.62%	1.34%
Dividend Yield	2.81%	-	-	2.39%	2.87%	1.84%
Payout Ratio	8.36%	8.36%	-	37.99%	-	27.53%
Buyback Yield / Dilution	-0.00%	-0.00%	0.00%	-	-	-2.39%
Total Shareholder Return	2.80%	-0.00%	-	2.39%	2.87%	-0.55%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.