Dongwon Industries 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 2, 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	1,893,642	1,464,111	1,199,530	2,400,868	774,311	758,962
Market Cap Growth	46.15%	22.06%	-50.04%	210.06%	2.02%	-2.43%
Enterprise Value	4,084,314	3,811,361	3,512,885	2,970,844	1,543,228	1,785,853
Last Close Price	42900.00	35374.74	28179.10	41760.93	37623.99	36090.15
PE Ratio	5.78	19.45	5.33	12.88	3.32	3.15
Forward PE	5.75	4.05	4.05	4.05	4.56	5.67
PS Ratio	0.20	0.16	0.13	0.27	0.10	0.27
PB Ratio	0.55	0.45	0.38	0.83	0.30	0.59
P/TBV Ratio	0.66	0.61	0.52	1.13	0.53	0.66
P/FCF Ratio	18.49	14.63	14.94	9.21	1.93	2.29
P/OCF Ratio	4.41	3.48	1.81	4.81	1.32	1.89
EV/Sales Ratio	0.43	0.43	0.39	0.33	0.20	0.63
EV/EBITDA Ratio	4.82	4.73	4.64	3.74	1.97	4.10
EV/EBIT Ratio	7.59	7.60	7.56	6.01	3.03	5.81
EV/FCF Ratio	39.87	38.08	43.75	11.40	3.85	5.40
Debt / Equity Ratio	0.81	0.77	1.00	0.90	1.06	0.98
Debt / EBITDA Ratio	3.25	3.11	4.12	3.28	3.55	2.92
Debt / FCF Ratio	26.94	25.02	38.84	9.98	6.93	3.84
Net Debt / Equity Ratio	0.59	0.61	0.62	0.65	0.74	0.74
Net Debt / EBITDA Ratio	2.38	2.44	2.56	2.37	2.49	2.19
Net Debt / FCF Ratio	19.73	19.66	24.20	7.21	4.86	2.89
Asset Turnover	1.30	1.20	1.21	1.31	1.55	0.94
Inventory Turnover	6.10	5.49	5.34	5.84	7.86	4.87
Quick Ratio	0.69	0.67	0.73	0.63	0.76	0.60
Current Ratio	1.23	1.31	1.21	1.26	1.36	1.11
Return on Equity (ROE)	9.92%	3.56%	9.01%	10.71%	16.07%	20.53%
Return on Assets (ROA)	4.62%	4.21%	3.93%	4.50%	6.49%	6.31%
Return on Invested Capital (ROIC)	7.64%	5.65%	7.36%	7.72%	11.71%	11.09%
Return on Capital Employed (ROCE)	11.50%	10.60%	10.00%	11.30%	11.40%	15.00%
Earnings Yield	15.92%	5.14%	18.75%	7.77%	30.13%	31.70%
FCF Yield	5.41%	6.84%	6.69%	10.86%	51.77%	43.61%
Dividend Yield	2.56%	3.11%	-	-	2.42%	2.52%
Payout Ratio	15.50%	62.59%	20.49%	13.85%	10.16%	3.06%
Buyback Yield / Dilution	-2.63%	0.13%	-11.17%	-2.69%	-84.15%	3.27%
Total Shareholder Return	-0.07%	3.24%	-11.17%	-2.69%	-81.73%	5.79%

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