Eagon Industrial 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 15, 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	42,329	47,952	52,962	67,751	76,323	122,395
Market Cap Growth	-17.20%	-9.46%	-21.83%	-11.23%	-37.64%	7.01%
Enterprise Value	164,614	173,659	176,883	200,665	213,504	238,684
Last Close Price	4140.00	4690.00	5073.20	6224.35	6754.39	10687.59
PE Ratio	-	-	-	-	14.25	10.50
Forward PE	-	11.94	11.94	11.94	11.94	11.94
PS Ratio	0.14	0.16	0.16	0.22	0.23	0.44
PB Ratio	0.22	0.25	0.26	0.35	0.38	0.65
P/TBV Ratio	0.22	0.25	0.26	0.36	0.38	0.65
P/FCF Ratio	8.87	10.05	4.72	-	35.51	36.63
P/OCF Ratio	3.70	4.19	3.12	172.73	7.37	7.45
EV/Sales Ratio	0.55	0.58	0.54	0.64	0.65	0.86
EV/EBITDA Ratio	13.23	13.96	5.80	7.58	5.97	5.29
EV/EBIT Ratio	-	-	12.83	22.01	11.05	7.43
EV/FCF Ratio	34.49	36.39	15.77	-	99.32	71.44
Debt / Equity Ratio	0.72	0.72	0.74	0.81	0.75	0.75
Debt / EBITDA Ratio	10.91	10.91	4.87	5.85	4.19	3.17
Debt / FCF Ratio	28.45	28.45	13.26	-	69.75	42.83
Net Debt / Equity Ratio	0.65	0.65	0.63	0.67	0.63	0.63
Net Debt / EBITDA Ratio	9.83	9.83	4.16	4.87	3.53	2.64
Net Debt / FCF Ratio	25.62	25.62	11.31	-27.28	58.67	35.59
Asset Turnover	0.71	0.71	0.74	0.70	0.76	0.69
Inventory Turnover	4.65	4.65	4.62	4.45	4.99	5.26
Quick Ratio	0.40	0.40	0.38	0.44	0.52	0.44
Current Ratio	0.88	0.88	0.79	0.87	1.00	0.78
Return on Equity (ROE)	-7.25%	-7.25%	-0.98%	-2.85%	2.74%	6.44%
Return on Assets (ROA)	-0.57%	-0.57%	1.96%	1.29%	2.80%	5.00%
Return on Invested Capital (ROIC)	-1.22%	-1.20%	4.24%	2.81%	2.77%	5.82%
Return on Capital Employed (ROCE)	-1.40%	-1.40%	5.10%	3.30%	6.30%	12.00%
Earnings Yield	-33.50%	-29.57%	-3.64%	-8.26%	7.02%	9.53%
FCF Yield	11.27%	9.95%	21.18%	-6.97%	2.82%	2.73%
Payout Ratio	-	-	-	-	39.92%	18.33%
Buyback Yield / Dilution	0.69%	0.69%	3.03%	0.62%	-	0.02%
Total Shareholder Return	3.19%	0.69%	3.03%	0.62%	-	0.02%

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