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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 25, 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	936,604	376,723	163,150	107,712	242,394	123,657
Market Cap Growth	92.21%	130.91%	51.47%	-55.56%	96.02%	23.58%
Enterprise Value	1,000,390	437,057	225,787	131,886	260,512	134,392
Last Close Price	36000.00	14310.05	6174.69	4575.73	8850.49	4414.18
PE Ratio	41.70	343.93	51.74	7.38	15.78	22.62
PS Ratio	2.24	1.76	0.76	0.47	1.07	0.76
PB Ratio	4.97	2.25	1.01	0.66	1.59	0.91
P/TBV Ratio	5.94	2.61	1.15	0.77	1.88	1.06
P/FCF Ratio	365.61	-	13.59	9.62	-	-
P/OCF Ratio	24.68	-	10.96	6.44	-	11.40
EV/Sales Ratio	2.40	2.04	1.05	0.57	1.15	0.83
EV/EBITDA Ratio	22.76	59.31	21.76	9.47	11.46	12.25
EV/EBIT Ratio	26.33	263.67	45.62	18.33	16.23	24.50
EV/FCF Ratio	390.51	-	18.80	11.78	-	-
Debt / Equity Ratio	0.62	0.54	0.46	0.44	0.35	0.38
Debt / EBITDA Ratio	2.66	12.31	7.19	5.15	2.34	4.77
Debt / FCF Ratio	45.68	-	6.22	6.40	-	-
Net Debt / Equity Ratio	0.22	0.26	0.14	0.21	0.14	0.06
Net Debt / EBITDA Ratio	0.96	5.92	2.21	2.44	0.91	0.78
Net Debt / FCF Ratio	16.52	-1.98	1.91	3.04	-0.80	-1.37
Asset Turnover	1.23	0.71	0.77	0.88	0.95	0.73
Inventory Turnover	3.82	2.12	2.38	2.58	2.98	2.99
Quick Ratio	0.76	0.77	0.76	0.82	0.81	1.02
Current Ratio	1.43	1.64	1.60	1.78	1.92	1.84
Return on Equity (ROE)	17.96%	1.69%	1.21%	9.62%	10.49%	4.16%
Return on Assets (ROA)	6.98%	0.34%	1.11%	1.72%	4.21%	1.54%
Return on Invested Capital (ROIC)	13.82%	0.84%	1.14%	3.88%	8.33%	3.08%
Return on Capital Employed (ROCE)	16.10%	0.80%	2.60%	3.60%	8.70%	3.10%
Earnings Yield	2.40%	0.29%	1.93%	13.55%	6.34%	4.42%
FCF Yield	0.27%	-5.85%	7.36%	10.40%	-10.69%	-5.05%
Dividend Yield	0.69%	0.70%	-	-	-	2.27%
Payout Ratio	11.57%	236.42%	82.12%	35.48%	16.86%	26.22%
Buyback Yield / Dilution	-0.34%	-0.24%	0.14%	-0.14%	3.57%	6.33%
Total Shareholder Return	0.34%	0.46%	0.14%	-0.14%	3.57%	8.59%

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