Namsun Aluminum 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 9, 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	283,727	171,021	198,032	315,265	283,282	280,630
Market Cap Growth	56.52%	-13.64%	-37.19%	11.29%	0.95%	-47.20%
Enterprise Value	294,076	184,062	158,110	270,980	244,990	282,529
Last Close Price	2165.00	1282.00	1495.00	2355.00	2130.00	2485.00
PE Ratio	77.32	47.05	-	-	10.14	6.73
PS Ratio	1.10	0.66	0.68	1.01	1.11	1.22
PB Ratio	1.00	0.60	0.67	1.04	0.92	1.19
P/TBV Ratio	1.00	0.60	0.67	1.04	0.92	1.19
P/FCF Ratio	-	-	25.64	-	-	29.00
P/OCF Ratio	-	-	12.70	112.84	-	23.28
EV/Sales Ratio	1.14	0.71	0.55	0.87	0.96	1.23
EV/EBITDA Ratio	257.84	161.38	17.96	25.98	142.31	-
EV/EBIT Ratio	-	-	32.77	42.04	-	-
EV/FCF Ratio	-37.62	-	20.47	-	-	29.20
Debt / Equity Ratio	0.14	0.14	0.04	0.10	0.04	0.09
Debt / EBITDA Ratio	35.86	35.86	1.30	2.85	6.22	-
Debt / FCF Ratio	-	-	1.49	-	-	2.29
Net Debt / Equity Ratio	0.04	0.04	-0.14	-0.12	-0.14	-0.04
Net Debt / EBITDA Ratio	9.07	9.07	-4.68	-3.48	-24.91	4.69
Net Debt / FCF Ratio	-1.32	-1.32	-5.33	4.55	4.36	-0.86
Asset Turnover	0.62	0.62	0.69	0.75	0.68	0.71
Inventory Turnover	7.06	7.06	9.64	8.98	6.83	7.15
Quick Ratio	0.94	0.94	1.90	1.57	1.97	1.06
Current Ratio	1.56	1.56	2.44	1.93	2.75	1.68
Return on Equity (ROE)	1.25%	1.25%	-8.90%	-0.09%	10.29%	19.60%
Return on Assets (ROA)	-0.48%	-0.48%	0.72%	0.97%	-0.41%	-1.33%
Return on Invested Capital (ROIC)	-0.76%	-0.82%	1.84%	2.43%	-0.93%	-2.67%
Return on Capital Employed (ROCE)	-1.00%	-1.00%	1.40%	1.90%	-0.70%	-2.40%
Earnings Yield	1.28%	2.13%	-13.49%	-0.08%	9.86%	14.85%
FCF Yield	-2.76%	-4.57%	3.90%	-2.53%	-3.47%	3.45%
Buyback Yield / Dilution	-0.55%	-0.55%	0.22%	-10.48%	-6.00%	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.