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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 17, 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	100,996	83,653	89,365	103,764	130,736	133,987
Market Cap Growth	22.86%	-6.39%	-13.88%	-20.63%	-2.43%	-15.67%
Enterprise Value	579,221	570,245	597,202	573,803	619,648	718,074
Last Close Price	7360.00	7840.52	10319.53	10247.84	12185.65	11991.64
PE Ratio	5.65	3.65	4.30	12.41	29.67	5.84
PS Ratio	0.09	0.08	0.09	0.11	0.14	0.14
PB Ratio	0.17	0.14	0.16	0.20	0.27	0.28
P/TBV Ratio	0.53	0.47	0.57	0.77	1.15	1.23
P/FCF Ratio	2.36	1.39	-	-	4.27	3.74
P/OCF Ratio	1.12	0.75	1.12	2.40	1.33	1.76
EV/Sales Ratio	0.54	0.55	0.58	0.59	0.67	0.78
EV/EBITDA Ratio	5.69	5.04	5.02	6.66	7.52	6.70
EV/EBIT Ratio	9.93	8.44	8.41	14.93	15.76	13.22
EV/FCF Ratio	13.54	9.47	-	-	20.22	20.02
Debt / Equity Ratio	0.47	0.49	0.55	0.61	0.63	0.69
Debt / EBITDA Ratio	2.75	2.47	2.53	3.67	3.75	3.13
Debt / FCF Ratio	6.46	4.63	-	-	10.10	9.36
Net Debt / Equity Ratio	0.39	0.40	0.49	0.46	0.55	0.62
Net Debt / EBITDA Ratio	2.28	2.04	2.24	2.77	3.23	2.82
Net Debt / FCF Ratio	5.35	3.83	-63.00	-11.22	8.70	8.44
Asset Turnover	0.90	0.90	0.90	0.86	0.84	0.79
Inventory Turnover	8.31	9.30	10.01	10.38	10.36	9.18
Quick Ratio	0.46	0.41	0.42	0.49	0.36	0.44
Current Ratio	0.74	0.65	0.62	0.67	0.52	0.61
Return on Equity (ROE)	5.88%	7.80%	7.78%	4.72%	2.29%	5.42%
Return on Assets (ROA)	3.01%	3.62%	3.84%	2.12%	2.22%	2.91%
Return on Invested Capital (ROIC)	5.68%	6.78%	7.20%	3.03%	2.73%	4.81%
Return on Capital Employed (ROCE)	6.80%	8.50%	9.00%	5.10%	5.60%	7.40%
Earnings Yield	17.70%	28.50%	23.28%	8.06%	3.37%	17.12%
FCF Yield	42.36%	72.00%	-4.72%	-20.49%	23.44%	26.78%
Dividend Yield	1.82%	-	0.97%	0.98%	0.82%	0.83%
Payout Ratio	33.11%	22.07%	25.30%	62.91%	119.42%	21.59%
Buyback Yield / Dilution	2.88%	-	-	-	0.45%	0.81%
Total Shareholder Return	4.70%	-	0.97%	0.98%	1.27%	1.64%

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