Kiswire 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 18, 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	592,297	481,737	507,257	487,346	447,196	338,018
Market Cap Growth	21.32%	-5.03%	4.09%	8.98%	32.30%	-17.73%
Enterprise Value	700,783	621,266	715,241	803,806	715,001	703,637
Last Close Price	21950.00	17551.08	18149.16	17126.99	15506.45	11538.77
PE Ratio	11.34	14.30	7.10	6.01	3.45	40.14
Forward PE	-	12.83	12.83	12.83	12.83	12.83
PS Ratio	0.33	0.28	0.28	0.24	0.26	0.24
PB Ratio	0.30	0.25	0.28	0.28	0.27	0.23
P/TBV Ratio	0.33	0.27	0.31	0.31	0.30	0.25
P/FCF Ratio	6.13	8.40	3.89	20.94	-	2.57
P/OCF Ratio	3.79	3.91	2.78	4.49	11.33	1.88
EV/Sales Ratio	0.39	0.36	0.40	0.39	0.42	0.50
EV/EBITDA Ratio	5.66	5.75	5.15	3.71	3.91	6.65
EV/EBIT Ratio	16.94	23.80	12.70	6.02	7.26	71.57
EV/FCF Ratio	7.25	10.84	5.49	34.54	-	5.36
Debt / Equity Ratio	0.10	0.12	0.13	0.21	0.21	0.26
Debt / EBITDA Ratio	1.50	2.04	1.69	1.70	1.86	3.56
Debt / FCF Ratio	1.99	3.86	1.80	15.84	-	2.87
Net Debt / Equity Ratio	-0.02	-0.01	0.02	0.08	0.10	0.14
Net Debt / EBITDA Ratio	-0.24	-0.18	0.21	0.64	0.89	2.01
Net Debt / FCF Ratio	-0.32	-0.33	0.22	5.94	-30.28	1.62
Asset Turnover	0.69	0.69	0.72	0.83	0.72	0.61
Inventory Turnover	3.75	3.91	4.17	4.65	4.47	4.13
Quick Ratio	1.48	1.50	1.50	1.29	1.10	0.93
Current Ratio	2.46	2.49	2.41	2.05	1.79	1.46
Return on Equity (ROE)	2.60%	1.77%	3.66%	5.49%	8.60%	0.19%
Return on Assets (ROA)	1.11%	0.65%	1.41%	3.33%	2.61%	0.27%
Return on Invested Capital (ROIC)	1.94%	0.96%	2.32%	6.00%	4.70%	0.12%
Return on Capital Employed (ROCE)	2.10%	1.20%	2.80%	6.80%	5.30%	0.60%
Earnings Yield	8.81%	6.99%	14.09%	16.63%	29.03%	2.49%
FCF Yield	16.32%	11.90%	25.69%	4.78%	-1.20%	38.87%
Dividend Yield	1.52%	1.85%	1.79%	1.49%	1.65%	1.93%
Payout Ratio	17.37%	27.15%	9.84%	8.97%	4.62%	83.11%
Buyback Yield / Dilution	-0.01%	0.00%	0.03%	0.00%	0.01%	0.00%
Total Shareholder Return	1.51%	1.85%	1.82%	1.49%	1.66%	1.93%

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