CROWNHAITAI Holdings 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 28, 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	96,891	102,499	83,653	89,365	103,764	130,736
Market Cap Growth	7.12%	22.53%	-6.39%	-13.88%	-20.63%	-2.43%
Enterprise Value	567,754	580,724	570,245	597,202	573,803	619,648
Last Close Price	6470.00	6800.00	5397.12	5550.27	6396.64	7962.84
PE Ratio	5.70	5.82	3.51	4.30	12.41	29.67
Forward PE	-	7.65	7.65	7.65	7.65	7.65
PS Ratio	0.09	0.10	0.08	0.09	0.11	0.14
PB Ratio	0.16	0.17	0.14	0.16	0.20	0.27
P/TBV Ratio	0.48	0.52	0.47	0.57	0.77	1.15
P/FCF Ratio	2.23	2.90	1.39	-	-	4.27
P/OCF Ratio	1.16	1.41	0.75	1.12	2.40	1.33
EV/Sales Ratio	0.53	0.54	0.55	0.58	0.59	0.67
EV/EBITDA Ratio	5.84	5.74	5.04	5.02	6.66	7.52
EV/EBIT Ratio	10.77	10.14	8.44	8.41	14.93	15.76
EV/FCF Ratio	13.07	16.44	9.47	-	-	20.22
Debt / Equity Ratio	0.43	0.44	0.49	0.55	0.61	0.63
Debt / EBITDA Ratio	2.75	2.66	2.47	2.53	3.67	3.75
Debt / FCF Ratio	6.09	7.61	4.63	-	-	10.10
Net Debt / Equity Ratio	0.35	0.36	0.40	0.49	0.46	0.55
Net Debt / EBITDA Ratio	2.24	2.17	2.04	2.24	2.77	3.23
Net Debt / FCF Ratio	4.97	6.22	3.83	-63.00	-11.22	8.70
Asset Turnover	0.90	0.90	0.90	0.90	0.86	0.84
Inventory Turnover	8.56	8.71	9.30	10.01	10.38	10.36
Quick Ratio	0.49	0.46	0.41	0.42	0.49	0.36
Current Ratio	0.78	0.74	0.65	0.62	0.67	0.52
Return on Equity (ROE)	5.22%	5.69%	7.80%	7.78%	4.72%	2.29%
Return on Assets (ROA)	2.71%	3.01%	3.62%	3.84%	2.12%	2.22%
Return on Invested Capital (ROIC)	4.90%	5.44%	6.78%	7.20%	3.03%	2.73%
Return on Capital Employed (ROCE)	6.00%	6.80%	8.50%	9.00%	5.10%	5.60%
Earnings Yield	16.84%	17.86%	28.50%	23.28%	8.06%	3.37%
FCF Yield	44.84%	34.47%	72.00%	-4.72%	-20.49%	23.44%
Dividend Yield	2.02%	-	-	1.80%	1.56%	1.26%
Payout Ratio	37.59%	34.95%	22.07%	25.30%	62.91%	119.42%
Buyback Yield / Dilution	3.84%	3.83%	-0.01%	-	-	0.45%
Total Shareholder Return	5.80%	3.83%	-0.01%	1.80%	1.56%	1.70%

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