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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 25, 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	73,938	76,667	78,900	78,280	90,184	76,448
Market Cap Growth	-2.61%	-2.83%	0.79%	-13.20%	17.97%	-4.09%
Enterprise Value	92,035	94,989	87,669	82,852	86,926	80,784
Last Close Price	5960.00	5859.48	5742.54	5431.57	6022.32	5063.12
PE Ratio	10.89	7.85	6.50	11.55	12.89	11.38
PS Ratio	0.42	0.45	0.48	0.53	0.67	0.59
PB Ratio	0.43	0.46	0.49	0.52	0.61	0.54
P/TBV Ratio	0.43	0.47	0.50	0.53	0.62	0.55
P/FCF Ratio	15.01	-	-	67.15	6.69	15.74
P/OCF Ratio	8.90	234.61	-	12.04	6.05	11.53
EV/Sales Ratio	0.52	0.56	0.53	0.56	0.65	0.62
EV/EBITDA Ratio	6.04	5.10	5.06	6.64	7.83	6.50
EV/EBIT Ratio	8.26	6.50	6.45	8.87	10.60	8.57
EV/FCF Ratio	18.68	-	-	71.08	6.45	16.63
Debt / Equity Ratio	0.19	0.07	0.01	0.01	0.01	0.02
Debt / EBITDA Ratio	2.15	0.61	0.08	0.10	0.10	0.27
Debt / FCF Ratio	6.65	-	-	1.02	0.08	0.70
Net Debt / Equity Ratio	0.10	-0.21	-0.28	-0.35	-0.38	-0.32
Net Debt / EBITDA Ratio	1.15	-1.92	-2.56	-4.18	-5.01	-3.68
Net Debt / FCF Ratio	3.54	13.18	10.71	-44.79	-4.12	-9.42
Asset Turnover	0.67	0.74	0.75	0.70	0.67	0.66
Inventory Turnover	1.76	1.12	1.23	1.33	1.33	1.33
Quick Ratio	1.61	1.02	1.13	1.22	1.54	1.93
Current Ratio	2.64	3.05	3.20	3.00	3.40	4.17
Return on Equity (ROE)	3.98%	6.00%	7.83%	4.56%	4.85%	4.83%
Return on Assets (ROA)	2.65%	3.94%	3.85%	2.77%	2.56%	3.02%
Return on Invested Capital (ROIC)	4.46%	9.86%	10.28%	7.59%	6.79%	7.65%
Return on Capital Employed (ROCE)	5.80%	8.20%	7.90%	5.70%	5.20%	5.80%
Earnings Yield	9.24%	12.73%	15.38%	8.66%	7.76%	8.79%
FCF Yield	6.66%	-3.53%	-5.24%	1.49%	14.95%	6.35%
Dividend Yield	5.02%	5.12%	5.22%	4.60%	5.81%	-
Payout Ratio	54.47%	38.13%	25.56%	45.75%	60.65%	64.85%
Buyback Yield / Dilution	-0.95%	-	-	-1.09%	-3.96%	-1.72%
Total Shareholder Return	4.06%	5.12%	5.22%	3.52%	1.85%	-1.72%

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