Husteel 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	Mar '26 Mar 18, 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	287,683	212,391	280,098	284,874	114,037	55,562
Market Cap Growth	17.70%	-24.17%	-1.68%	149.81%	105.24%	-26.95%
Enterprise Value	362,339	204,018	173,206	240,640	173,886	116,409
Last Close Price	5120.00	3668.17	4597.08	4675.47	2296.87	1085.28
PE Ratio	9.96	9.52	3.88	1.25	3.00	6.43
PS Ratio	0.46	0.29	0.37	0.28	0.19	0.15
PB Ratio	0.26	0.19	0.28	0.31	0.18	0.13
P/TBV Ratio	0.26	0.19	0.28	0.31	0.18	0.14
P/FCF Ratio	-	-	-	1.67	-	-
P/OCF Ratio	32.48	5.00	3.40	1.38	39.82	2.63
EV/Sales Ratio	0.58	0.28	0.23	0.23	0.28	0.32
EV/EBITDA Ratio	13.41	6.50	1.26	0.78	2.32	3.96
EV/EBIT Ratio	37.88	11.95	1.41	0.83	2.75	6.59
EV/FCF Ratio	-4.57	-	-	1.41	-	-
Debt / Equity Ratio	0.15	0.10	0.14	0.12	0.20	0.28
Debt / EBITDA Ratio	6.05	3.71	1.06	0.36	1.68	3.96
Debt / FCF Ratio	-	-	-	0.64	-	-
Net Debt / Equity Ratio	0.07	-0.01	-0.11	-0.17	0.11	0.17
Net Debt / EBITDA Ratio	2.76	-0.24	-0.82	-0.51	0.93	2.43
Net Debt / FCF Ratio	-0.94	0.08	4.96	-0.92	-106.26	-6.81
Asset Turnover	0.44	0.52	0.60	0.96	0.79	0.62
Inventory Turnover	2.88	3.44	2.97	3.26	2.90	2.49
Quick Ratio	1.13	1.72	2.14	2.19	0.89	1.01
Current Ratio	2.46	3.36	3.60	3.28	2.35	2.09
Return on Equity (ROE)	2.63%	2.10%	7.54%	29.59%	7.30%	2.13%
Return on Assets (ROA)	0.42%	0.77%	6.08%	16.75%	5.08%	1.86%
Return on Invested Capital (ROIC)	0.76%	0.86%	8.78%	31.61%	8.07%	2.66%
Return on Capital Employed (ROCE)	0.80%	1.30%	10.60%	28.60%	8.10%	3.70%
Earnings Yield	10.05%	10.51%	25.78%	79.74%	33.31%	15.55%
FCF Yield	-27.59%	-47.84%	-8.14%	59.88%	-0.58%	-18.92%
Dividend Yield	3.05%	4.09%	5.44%	7.49%	6.97%	3.69%
Payout Ratio	29.15%	62.96%	27.24%	2.76%	3.51%	26.46%
Buyback Yield / Dilution	-0.11%	-	-40.38%	-3.97%	3.23%	3.13%
Total Shareholder Return	2.94%	4.09%	-34.94%	3.51%	10.20%	6.81%

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