DONGBANG AGRO 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	Mar '26 Mar 19, 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	72,449	74,434	76,667	78,900	78,280	90,184
Market Cap Growth	-4.26%	-2.91%	-2.83%	0.79%	-13.20%	17.97%
Enterprise Value	35,084	92,531	94,989	87,669	82,852	86,926
Last Close Price	5840.00	6000.00	5859.48	5742.54	5431.57	6022.32
PE Ratio	7.60	7.63	7.85	6.50	11.55	12.89
PS Ratio	0.40	0.42	0.45	0.48	0.53	0.67
PB Ratio	0.42	0.43	0.46	0.49	0.52	0.61
P/TBV Ratio	0.42	0.43	0.47	0.50	0.53	0.62
P/FCF Ratio	13.20	13.56	-	-	67.15	6.69
P/OCF Ratio	8.30	8.53	234.61	-	12.04	6.05
EV/Sales Ratio	0.20	0.52	0.56	0.53	0.56	0.65
EV/EBITDA Ratio	2.09	5.52	5.10	5.06	6.64	7.83
EV/EBIT Ratio	2.77	7.31	6.50	6.45	8.87	10.60
EV/FCF Ratio	6.39	16.85	-	-	71.08	6.45
Debt / Equity Ratio	0.04	0.04	0.07	0.01	0.01	0.01
Debt / EBITDA Ratio	0.43	0.43	0.61	0.08	0.10	0.10
Debt / FCF Ratio	1.31	1.31	-	-	1.02	0.08
Net Debt / Equity Ratio	-0.22	-0.22	-0.21	-0.28	-0.35	-0.38
Net Debt / EBITDA Ratio	-2.27	-2.27	-1.92	-2.56	-4.18	-5.01
Net Debt / FCF Ratio	-6.92	-6.92	13.18	10.71	-44.79	-4.12
Asset Turnover	0.73	0.73	0.74	0.75	0.70	0.67
Inventory Turnover	1.14	1.14	1.12	1.23	1.33	1.33
Quick Ratio	1.22	1.22	1.02	1.13	1.22	1.54
Current Ratio	3.42	3.42	3.05	3.20	3.00	3.40
Return on Equity (ROE)	5.74%	5.74%	6.00%	7.83%	4.56%	4.85%
Return on Assets (ROA)	3.23%	3.23%	3.94%	3.85%	2.77%	2.56%
Return on Invested Capital (ROIC)	6.06%	7.44%	9.86%	10.28%	7.59%	6.79%
Return on Capital Employed (ROCE)	6.50%	6.50%	8.20%	7.90%	5.70%	5.20%
Earnings Yield	13.46%	13.10%	12.73%	15.38%	8.66%	7.76%
FCF Yield	7.58%	7.38%	-3.53%	-5.24%	1.49%	14.95%
Dividend Yield	5.15%	-	-	5.22%	4.60%	5.81%
Payout Ratio	38.17%	38.17%	38.13%	25.56%	45.75%	60.65%
Buyback Yield / Dilution	-2.35%	-2.35%	0.02%	-	-1.09%	-3.96%
Total Shareholder Return	2.80%	-2.35%	0.02%	5.22%	3.52%	1.85%

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