Korea Circuit 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	Aug '26 Aug 10, 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	1,477,486	1,190,617	234,354	499,460	310,040	770,595
Market Cap Growth	378.49%	408.04%	-53.08%	61.10%	-59.77%	102.35%
Enterprise Value	2,017,427	1,617,941	625,377	850,573	546,573	907,557
Last Close Price	59100.00	48300.00	9097.26	19940.15	11970.07	31122.19
PE Ratio	26.38	29.21	-	-	4.52	13.71
Forward PE	13.26	17.36	6.07	20.90	2.94	10.00
PS Ratio	0.94	0.79	0.17	0.38	0.19	0.54
PB Ratio	1.75	1.51	0.34	0.70	0.41	1.18
P/TBV Ratio	3.01	2.73	0.62	1.16	0.65	1.90
P/FCF Ratio	-	-	4.71	-	-	47.00
P/OCF Ratio	107.90	30.42	2.36	9.42	2.03	11.53
EV/Sales Ratio	1.28	1.07	0.44	0.64	0.34	0.64
EV/EBITDA Ratio	14.21	13.58	7.93	13.62	3.56	7.49
EV/EBIT Ratio	25.97	30.06	-	-	5.50	10.67
EV/FCF Ratio	-	-	12.57	-	-	55.35
Debt / Equity Ratio	0.39	0.39	0.43	0.37	0.30	0.17
Debt / EBITDA Ratio	2.26	2.61	3.74	4.16	1.45	0.90
Debt / FCF Ratio	-	-	5.93	-	-	6.67
Net Debt / Equity Ratio	0.22	0.16	0.14	0.14	0.08	-0.15
Net Debt / EBITDA Ratio	1.29	1.06	1.16	1.53	0.40	-0.81
Net Debt / FCF Ratio	-2.11	-3.31	1.85	-3.84	-0.60	-6.02
Asset Turnover	1.19	1.14	1.13	1.05	1.35	1.43
Inventory Turnover	9.35	9.15	11.04	8.59	8.57	9.75
Quick Ratio	1.16	1.19	1.52	1.58	1.26	1.34
Current Ratio	1.76	1.70	1.98	2.15	1.87	1.85
Return on Equity (ROE)	11.59%	7.31%	-18.55%	-3.87%	12.22%	11.85%
Return on Assets (ROA)	3.86%	2.54%	-1.66%	-1.59%	5.27%	5.35%
Return on Invested Capital (ROIC)	8.20%	6.17%	-4.20%	-3.97%	12.53%	13.29%
Return on Capital Employed (ROCE)	7.50%	5.30%	-3.40%	-3.20%	10.00%	11.60%
Earnings Yield	4.15%	3.97%	-53.73%	-7.33%	22.14%	7.29%
FCF Yield	-6.04%	-3.19%	21.22%	-4.99%	-32.48%	2.13%
Dividend Yield	0.18%	0.21%	-	-	-	-
Total Shareholder Return	0.05%	0.21%	-	-	-	-