LX International 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	1,769,621	1,168,957	972,932	1,057,456	1,221,110	951,352
Market Cap Growth	89.60%	20.15%	-7.99%	-13.40%	28.36%	5.05%
Enterprise Value	4,125,983	3,582,304	3,360,203	3,191,362	2,710,629	2,537,257
Last Close Price	49200.00	31158.41	24103.87	26197.92	29114.34	21052.71
PE Ratio	12.48	8.24	5.54	9.03	2.37	2.72
Forward PE	7.64	5.25	3.37	3.72	2.83	3.45
PS Ratio	0.11	0.07	0.06	0.07	0.07	0.06
PB Ratio	0.50	0.33	0.29	0.34	0.40	0.40
P/TBV Ratio	1.14	0.75	0.71	1.02	1.02	0.93
P/FCF Ratio	16.02	10.58	1.58	2.40	1.12	9.16
P/OCF Ratio	2.55	1.68	1.34	1.96	1.00	5.42
EV/Sales Ratio	0.25	0.21	0.20	0.22	0.14	0.15
EV/EBITDA Ratio	4.97	5.17	3.93	4.29	2.31	3.08
EV/EBIT Ratio	9.72	12.45	6.83	7.41	2.88	3.98
EV/FCF Ratio	37.35	32.43	5.45	7.24	2.49	24.44
Debt / Equity Ratio	0.87	0.87	0.85	0.83	0.72	0.66
Debt / EBITDA Ratio	4.42	4.42	3.29	3.42	1.87	1.90
Debt / FCF Ratio	27.75	27.75	4.57	5.78	2.02	15.12
Net Debt / Equity Ratio	0.45	0.45	0.47	0.44	0.20	0.30
Net Debt / EBITDA Ratio	2.30	2.30	1.84	1.83	0.51	0.86
Net Debt / FCF Ratio	14.42	14.42	2.54	3.08	0.55	6.81
Asset Turnover	1.83	1.83	1.97	1.85	2.59	2.75
Inventory Turnover	17.18	17.18	16.98	16.39	19.68	18.41
Quick Ratio	1.06	1.06	0.90	1.03	1.09	0.81
Current Ratio	1.47	1.47	1.34	1.54	1.53	1.28
Return on Equity (ROE)	4.62%	4.62%	8.43%	6.33%	28.75%	26.09%
Return on Assets (ROA)	1.97%	1.97%	3.63%	3.43%	8.13%	6.56%
Return on Invested Capital (ROIC)	4.36%	4.48%	6.17%	6.03%	19.24%	17.11%
Return on Capital Employed (ROCE)	4.70%	4.70%	8.80%	8.00%	19.60%	19.20%
Earnings Yield	8.01%	12.13%	18.06%	11.07%	42.19%	36.80%
FCF Yield	6.24%	9.45%	63.43%	41.71%	89.23%	10.91%
Dividend Yield	4.09%	6.42%	8.30%	4.58%	10.30%	10.93%
Payout Ratio	79.69%	79.69%	43.32%	165.33%	33.33%	9.08%
Buyback Yield / Dilution	-	-	-	-	0.00%	4.13%
Total Shareholder Return	4.07%	6.42%	8.30%	4.58%	10.30%	15.05%

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