Duksung 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	May '26 May 18, 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	64,862	78,042	106,188	133,428	82,036	246,989
Market Cap Growth	-39.53%	-26.51%	-20.41%	62.64%	-66.79%	87.85%
Enterprise Value	68,158	82,100	103,284	130,934	69,540	237,080
Last Close Price	4045.00	4875.00	6560.66	7559.44	4781.24	14314.38
PE Ratio	11.33	14.22	15.62	23.68	32.62	41.70
Forward PE	-	4.42	4.42	4.42	4.42	4.42
PS Ratio	0.44	0.53	0.85	1.24	0.62	2.14
PB Ratio	0.67	0.80	1.15	1.56	0.98	2.91
P/TBV Ratio	0.67	0.80	1.16	1.57	0.98	2.91
P/FCF Ratio	-	-	30.99	-	11.27	46.94
P/OCF Ratio	60.13	72.35	13.25	10.71	8.42	33.85
EV/Sales Ratio	0.47	0.56	0.82	1.21	0.52	2.06
EV/EBITDA Ratio	6.76	8.01	8.51	15.39	7.48	29.41
EV/EBIT Ratio	11.23	13.17	11.59	25.72	13.25	59.58
EV/FCF Ratio	-11.20	-	30.14	-	9.55	45.06
Debt / Equity Ratio	0.40	0.40	0.28	0.33	0.35	0.28
Debt / EBITDA Ratio	3.78	3.78	2.17	3.34	3.12	2.98
Debt / FCF Ratio	-	-	7.67	-	3.98	4.57
Net Debt / Equity Ratio	0.03	0.03	-0.05	-0.07	-0.10	-0.13
Net Debt / EBITDA Ratio	0.32	0.32	-0.37	-0.76	-0.92	-1.34
Net Debt / FCF Ratio	-0.54	-0.54	-1.33	2.45	-1.17	-2.05
Asset Turnover	1.01	1.01	0.95	0.86	1.06	1.00
Inventory Turnover	10.36	10.36	10.82	8.35	8.28	6.37
Quick Ratio	1.54	1.54	1.95	2.58	2.14	1.61
Current Ratio	1.94	1.94	2.39	3.10	2.68	2.04
Return on Equity (ROE)	5.78%	5.78%	7.63%	6.66%	2.99%	7.83%
Return on Assets (ROA)	2.70%	2.70%	4.23%	2.53%	2.62%	2.16%
Return on Invested Capital (ROIC)	5.09%	5.45%	8.27%	5.43%	4.66%	4.25%
Return on Capital Employed (ROCE)	5.60%	5.60%	8.30%	4.80%	5.40%	4.50%
Earnings Yield	7.68%	7.03%	6.40%	4.22%	3.07%	2.40%
FCF Yield	-9.38%	-7.80%	3.23%	-1.97%	8.88%	2.13%
Dividend Yield	2.80%	-	-	0.60%	0.94%	0.31%
Payout Ratio	27.98%	27.98%	10.14%	12.60%	29.23%	11.88%
Buyback Yield / Dilution	-0.30%	-0.30%	0.88%	3.65%	-0.39%	-2.71%
Total Shareholder Return	2.49%	-0.30%	0.88%	4.24%	0.55%	-2.40%

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