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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 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	1,688,387	1,849,502	1,464,111	1,199,530	2,400,868	774,311
Market Cap Growth	21.05%	26.32%	22.06%	-50.04%	210.06%	2.02%
Enterprise Value	3,887,294	4,040,174	3,811,361	3,512,885	2,970,844	1,543,228
Last Close Price	38250.00	41271.50	34844.12	27756.42	41134.51	37059.63
PE Ratio	4.35	5.04	19.45	5.33	12.88	3.32
Forward PE	5.37	4.05	4.05	4.05	4.05	4.56
PS Ratio	0.18	0.19	0.16	0.13	0.27	0.10
PB Ratio	0.46	0.50	0.45	0.38	0.83	0.30
P/TBV Ratio	0.54	0.59	0.61	0.52	1.13	0.53
P/FCF Ratio	17.16	18.79	14.63	14.94	9.21	1.93
P/OCF Ratio	3.62	3.97	3.48	1.81	4.81	1.32
EV/Sales Ratio	0.41	0.42	0.43	0.39	0.33	0.20
EV/EBITDA Ratio	4.72	4.90	4.73	4.64	3.74	1.97
EV/EBIT Ratio	7.53	7.83	7.60	7.56	6.01	3.03
EV/FCF Ratio	39.50	41.05	38.08	43.75	11.40	3.85
Debt / Equity Ratio	0.75	0.75	0.77	1.00	0.90	1.06
Debt / EBITDA Ratio	3.36	3.36	3.11	4.12	3.28	3.55
Debt / FCF Ratio	28.16	28.16	25.02	38.84	9.98	6.93
Net Debt / Equity Ratio	0.55	0.55	0.61	0.62	0.65	0.74
Net Debt / EBITDA Ratio	2.46	2.46	2.44	2.56	2.37	2.49
Net Debt / FCF Ratio	20.58	20.58	19.66	24.20	7.21	4.86
Asset Turnover	1.28	1.28	1.20	1.21	1.31	1.55
Inventory Turnover	5.54	5.54	5.49	5.34	5.84	7.86
Quick Ratio	0.65	0.65	0.67	0.73	0.63	0.76
Current Ratio	1.24	1.24	1.31	1.21	1.26	1.36
Return on Equity (ROE)	11.14%	11.14%	3.56%	9.01%	10.71%	16.07%
Return on Assets (ROA)	4.32%	4.32%	4.21%	3.93%	4.50%	6.49%
Return on Invested Capital (ROIC)	7.66%	7.83%	5.65%	7.36%	7.72%	11.71%
Return on Capital Employed (ROCE)	10.50%	10.50%	10.60%	10.00%	11.30%	11.40%
Earnings Yield	21.74%	19.84%	5.14%	18.75%	7.77%	30.13%
FCF Yield	5.83%	5.32%	6.84%	6.69%	10.86%	51.77%
Dividend Yield	3.11%	2.79%	3.16%	-	-	2.45%
Payout Ratio	20.90%	20.90%	62.59%	20.49%	13.85%	10.16%
Buyback Yield / Dilution	-5.34%	-5.34%	0.13%	-11.17%	-2.69%	-84.15%
Total Shareholder Return	-2.23%	-2.55%	3.29%	-11.17%	-2.69%	-81.69%

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