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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul '26 Jul 16, 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	570,871	692,509	873,109	791,508	805,100	1,007,325
Market Cap Growth	-26.64%	-20.69%	10.31%	-1.69%	-20.08%	66.82%
Enterprise Value	543,532	671,446	840,389	762,029	788,866	971,598
Last Close Price	123900.00	150300.00	185139.61	166096.52	159908.18	194326.70
PE Ratio	13.68	15.91	17.27	12.97	11.15	17.45
PS Ratio	1.27	1.57	2.00	1.88	1.84	2.80
PB Ratio	1.37	1.66	2.18	2.09	2.36	3.40
P/TBV Ratio	1.37	1.67	2.19	2.11	2.37	3.43
P/FCF Ratio	30.48	35.57	29.12	21.02	27.41	39.30
P/OCF Ratio	7.83	10.10	10.98	8.11	11.37	18.29
EV/Sales Ratio	1.21	1.52	1.93	1.81	1.80	2.70
EV/EBITDA Ratio	6.51	7.96	9.03	7.80	7.56	11.96
EV/EBIT Ratio	12.76	15.40	14.02	11.33	10.24	17.00
EV/FCF Ratio	29.02	34.49	28.03	20.23	26.86	37.91
Debt / Equity Ratio	0	0	0	0.00	0.00	0.00
Debt / EBITDA Ratio	0.00	0.00	0.00	0.01	0.01	0.01
Debt / FCF Ratio	0.01	0.01	0.01	0.02	0.02	0.02
Net Debt / Equity Ratio	-0.06	-0.07	-0.10	-0.10	-0.07	-0.07
Net Debt / EBITDA Ratio	-0.34	-0.35	-0.42	-0.38	-0.24	-0.26
Net Debt / FCF Ratio	-1.46	-1.50	-1.32	-0.98	-0.84	-0.83
Asset Turnover	0.91	0.91	0.94	0.98	1.11	1.03
Inventory Turnover	3.09	3.03	3.25	3.23	3.51	3.73
Quick Ratio	1.97	2.08	2.23	2.51	1.92	1.81
Current Ratio	4.28	4.93	4.65	4.98	4.10	3.68
Return on Equity (ROE)	10.08%	10.66%	12.99%	16.95%	22.64%	20.49%
Return on Assets (ROA)	5.05%	5.61%	8.09%	9.74%	12.22%	10.19%
Return on Invested Capital (ROIC)	8.64%	9.85%	14.28%	16.37%	21.39%	17.78%
Return on Capital Employed (ROCE)	8.90%	9.70%	13.90%	16.50%	21.00%	17.50%
Earnings Yield	7.26%	6.29%	5.79%	7.71%	8.97%	5.73%
FCF Yield	3.28%	2.81%	3.43%	4.76%	3.65%	2.54%
Payout Ratio	22.31%	21.25%	18.61%	11.77%	10.18%	49.31%
Buyback Yield / Dilution	1.95%	1.68%	1.94%	2.41%	1.31%	0.80%