DN Automotive Corporation (KRX:007340)

Vista Outdoor Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 1, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	1,454,520	921,325	629,985	552,422	618,781	221,917
Market Cap Growth	54.12%	46.25%	14.04%	-10.72%	178.84%	-13.36%
Enterprise Value	3,376,613	2,837,037	2,804,185	2,707,731	786,162	236,860
Last Close Price	28100.00	17540.46	12251.00	10683.91	11508.03	3965.12
PE Ratio	4.67	3.23	2.29	3.05	7.66	4.83
PS Ratio	0.41	0.27	0.19	0.18	0.67	0.28
PB Ratio	0.66	0.42	0.45	0.49	0.87	0.34
P/TBV Ratio	-	-	-	-	0.89	0.37
P/FCF Ratio	45.45	13.27	2.37	5.67	111.54	2.60
P/OCF Ratio	6.94	4.67	1.77	3.61	15.13	2.10
EV/Sales Ratio	0.96	0.83	0.86	0.86	0.85	0.30
EV/EBITDA Ratio	5.43	4.71	4.95	5.50	6.17	2.16
EV/EBIT Ratio	6.24	5.43	5.72	6.42	8.77	3.40
EV/FCF Ratio	105.50	40.87	10.53	27.80	141.71	2.78
Debt / Equity Ratio	0.84	0.93	1.74	2.39	0.85	0.21
Debt / EBITDA Ratio	3.03	3.35	4.27	5.50	4.75	1.28
Debt / FCF Ratio	58.44	29.01	9.10	27.79	109.22	1.64
Asset Turnover	0.74	0.72	0.71	1.04	0.76	0.86
Inventory Turnover	3.62	3.74	3.80	5.75	4.94	5.06
Quick Ratio	0.71	0.86	0.72	0.77	1.34	1.11
Current Ratio	1.33	1.47	1.24	1.31	1.93	1.64
Return on Equity (ROE)	17.80%	17.85%	22.44%	20.04%	10.18%	7.46%
Return on Assets (ROA)	7.06%	6.83%	6.69%	8.67%	4.58%	4.64%
Return on Capital (ROIC)	8.52%	8.17%	8.01%	10.21%	5.30%	5.64%
Return on Capital Employed (ROCE)	15.10%	14.20%	15.50%	13.00%	9.70%	10.40%
Earnings Yield	19.85%	30.93%	43.62%	32.74%	13.06%	20.70%
FCF Yield	2.20%	7.53%	42.27%	17.63%	0.90%	38.40%
Dividend Yield	3.56%	5.70%	4.90%	4.68%	3.48%	10.09%
Payout Ratio	23.95%	17.99%	11.04%	7.39%	26.65%	37.89%
Buyback Yield / Dilution	-11.29%	-6.27%	-	-	0.22%	1.03%
Total Shareholder Return	-7.85%	-0.57%	4.90%	4.68%	3.70%	11.12%

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