D.I Corporation 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	Mar '26 Mar 17, 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	927,498	555,458	376,723	163,150	107,712	242,394
Market Cap Growth	119.52%	47.45%	130.91%	51.47%	-55.56%	96.02%
Enterprise Value	975,250	619,244	437,057	225,787	131,886	260,512
Last Close Price	35650.00	21350.00	14310.05	6174.69	4575.73	8850.49
PE Ratio	181.89	109.01	343.93	51.74	7.38	15.78
PS Ratio	2.15	1.29	1.76	0.76	0.47	1.07
PB Ratio	4.99	2.99	2.25	1.01	0.66	1.59
P/TBV Ratio	6.00	3.59	2.61	1.15	0.77	1.88
P/FCF Ratio	69.89	41.85	-	13.59	9.62	-
P/OCF Ratio	18.92	11.33	-	10.96	6.44	-
EV/Sales Ratio	2.26	1.43	2.04	1.05	0.57	1.15
EV/EBITDA Ratio	24.49	14.47	59.31	21.76	9.47	11.46
EV/EBIT Ratio	28.96	16.90	263.67	45.62	18.33	16.23
EV/FCF Ratio	73.48	46.66	-	18.80	11.78	-
Debt / Equity Ratio	0.73	0.73	0.54	0.46	0.44	0.35
Debt / EBITDA Ratio	3.17	3.17	12.31	7.19	5.15	2.34
Debt / FCF Ratio	10.23	10.23	-	6.22	6.40	-
Net Debt / Equity Ratio	0.14	0.14	0.26	0.14	0.21	0.14
Net Debt / EBITDA Ratio	0.59	0.59	5.92	2.21	2.44	0.91
Net Debt / FCF Ratio	1.92	1.92	-1.98	1.91	3.04	-0.80
Asset Turnover	1.25	1.25	0.71	0.77	0.88	0.95
Inventory Turnover	4.41	4.41	2.12	2.38	2.58	2.98
Quick Ratio	1.10	1.10	0.77	0.76	0.82	0.81
Current Ratio	1.68	1.68	1.64	1.60	1.78	1.92
Return on Equity (ROE)	7.65%	7.65%	1.69%	1.21%	9.62%	10.49%
Return on Assets (ROA)	6.61%	6.61%	0.34%	1.11%	1.72%	4.21%
Return on Invested Capital (ROIC)	12.52%	13.10%	0.84%	1.14%	3.88%	8.33%
Return on Capital Employed (ROCE)	14.80%	14.80%	0.80%	2.60%	3.60%	8.70%
Earnings Yield	0.55%	0.92%	0.29%	1.93%	13.55%	6.34%
FCF Yield	1.43%	2.39%	-5.85%	7.36%	10.40%	-10.69%
Payout Ratio	51.06%	51.06%	236.42%	82.12%	35.48%	16.86%
Buyback Yield / Dilution	0.31%	0.31%	-0.71%	0.14%	-0.14%	3.57%
Total Shareholder Return	1.01%	0.31%	-0.71%	0.14%	-0.14%	3.57%

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