Chokwang Leather Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2017	FY 2016	FY 2015	FY 2014	FY 2013
Period Ending	Feb '26 Feb 18, 2026	Dec '17 Dec 31, 2017	Dec '16 Dec 31, 2016	Dec '15 Dec 31, 2015	Dec '14 Dec 31, 2014	Dec '13 Dec 31, 2013
Market Capitalization	270,154	147,406	153,713	151,010	482,943	137,314
Market Cap Growth	44.23%	-4.10%	1.79%	-68.73%	251.71%	92.42%
Enterprise Value	-	131,400	140,858	142,189	486,056	128,346
Last Close Price	75000.00	40211.03	41931.55	41099.92	131441.28	37372.48
PE Ratio	12.49	6.69	7.10	20.19	61.37	12.47
PS Ratio	1.55	0.85	0.77	0.83	2.44	0.72
PB Ratio	1.20	0.65	0.75	0.85	2.83	0.91
P/TBV Ratio	1.20	0.65	0.75	0.85	2.84	0.91
P/FCF Ratio	10.12	5.52	9.31	7.35	-	12.28
P/OCF Ratio	8.31	4.54	7.56	6.48	-	10.60
EV/Sales Ratio	-	0.75	0.71	0.78	2.45	0.68
EV/EBITDA Ratio	-	4.68	4.77	14.08	46.05	11.09
EV/EBIT Ratio	-	5.35	5.30	19.20	60.39	13.76
EV/FCF Ratio	-	4.92	8.53	6.92	-	11.48
Debt / Equity Ratio	0.00	0.00	0.00	0.01	0.08	0.15
Debt / EBITDA Ratio	0.01	0.01	0.01	0.23	1.32	1.97
Debt / FCF Ratio	0.01	0.01	0.01	0.11	-	2.04
Net Debt / Equity Ratio	-0.07	-0.07	-0.10	-0.07	0.02	-0.10
Net Debt / EBITDA Ratio	-0.56	-0.56	-0.71	-1.30	0.30	-1.26
Net Debt / FCF Ratio	-0.58	-0.58	-1.27	-0.64	-0.29	-1.30
Asset Turnover	0.74	0.74	0.94	0.91	1.00	1.02
Inventory Turnover	2.70	2.70	3.17	3.12	3.37	3.53
Quick Ratio	2.20	2.20	2.60	2.34	1.43	1.67
Current Ratio	5.33	5.33	5.66	4.80	3.49	2.89
Return on Equity (ROE)	10.22%	10.22%	11.32%	4.30%	4.89%	7.56%
Return on Assets (ROA)	6.51%	6.51%	7.85%	2.31%	2.54%	3.14%
Return on Invested Capital (ROIC)	8.79%	9.36%	11.52%	3.27%	4.09%	5.81%
Return on Capital Employed (ROCE)	10.70%	10.70%	12.80%	4.20%	4.60%	6.10%
Earnings Yield	8.15%	14.94%	14.08%	4.95%	1.63%	8.02%
FCF Yield	9.88%	18.11%	10.74%	13.60%	-2.24%	8.14%
Payout Ratio	1.67%	1.67%	-	-	-	-
Buyback Yield / Dilution	0.16%	0.16%	-0.50%	-1.41%	0.01%	0.02%
Total Shareholder Return	0.16%	0.16%	-0.50%	-1.41%	0.01%	0.02%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.