Miwon Commercial 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	Feb '26 Feb 23, 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	705,871	873,109	791,508	805,100	1,007,325	603,855
Market Cap Growth	-11.84%	10.31%	-1.69%	-20.08%	66.82%	108.21%
Enterprise Value	684,808	840,389	762,029	788,866	971,598	602,574
Last Close Price	153200.00	186828.18	167611.41	161366.62	196099.06	113891.22
PE Ratio	16.02	17.27	12.97	11.15	17.45	11.65
PS Ratio	1.58	2.00	1.88	1.84	2.80	2.05
PB Ratio	1.72	2.18	2.09	2.36	3.40	2.26
P/TBV Ratio	1.73	2.19	2.11	2.37	3.43	2.27
P/FCF Ratio	59.73	29.12	21.02	27.41	39.30	48.66
P/OCF Ratio	12.21	10.98	8.11	11.37	18.29	10.96
EV/Sales Ratio	1.53	1.93	1.81	1.80	2.70	2.04
EV/EBITDA Ratio	7.97	9.03	7.80	7.56	11.96	9.85
EV/EBIT Ratio	14.76	14.02	11.33	10.24	17.00	14.05
EV/FCF Ratio	57.95	28.03	20.23	26.86	37.91	48.56
Debt / Equity Ratio	0	0	0.00	0.00	0.00	0.00
Debt / EBITDA Ratio	0.00	0.00	0.01	0.01	0.01	0.01
Debt / FCF Ratio	0.01	0.01	0.02	0.02	0.02	0.06
Net Debt / Equity Ratio	-0.05	-0.10	-0.10	-0.07	-0.07	-0.08
Net Debt / EBITDA Ratio	-0.25	-0.45	-0.38	-0.24	-0.26	-0.35
Net Debt / FCF Ratio	-1.78	-1.40	-0.98	-0.84	-0.83	-1.73
Asset Turnover	0.95	0.94	0.98	1.11	1.03	0.97
Inventory Turnover	3.21	3.25	3.23	3.51	3.73	3.68
Quick Ratio	2.45	2.28	2.51	1.92	1.81	2.07
Current Ratio	5.67	4.65	4.98	4.10	3.68	3.87
Return on Equity (ROE)	11.07%	12.99%	16.95%	22.64%	20.49%	21.07%
Return on Assets (ROA)	5.86%	8.09%	9.74%	12.22%	10.19%	8.79%
Return on Invested Capital (ROIC)	9.60%	14.33%	16.37%	21.39%	17.78%	15.40%
Return on Capital Employed (ROCE)	10.00%	13.90%	16.50%	21.00%	17.50%	14.60%
Earnings Yield	6.27%	5.79%	7.71%	8.97%	5.73%	8.59%
FCF Yield	1.67%	3.43%	4.76%	3.65%	2.54%	2.05%
Dividend Yield	1.31%	1.07%	-	-	-	-
Payout Ratio	20.97%	18.61%	11.77%	10.18%	49.31%	6.28%
Buyback Yield / Dilution	1.70%	1.94%	2.41%	1.31%	0.80%	0.99%
Total Shareholder Return	3.01%	3.01%	2.41%	1.31%	0.80%	0.99%

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