Hanssem 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 23, 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	645,981	766,105	789,345	888,117	707,153	1,598,223
Market Cap Growth	-4.04%	-2.94%	-11.12%	25.59%	-55.75%	-11.39%
Enterprise Value	596,026	744,746	751,820	974,891	904,526	1,633,368
Last Close Price	39200.00	46150.00	47550.00	45987.34	35097.90	72082.88
PE Ratio	13.98	16.55	5.22	-	-	28.57
Forward PE	28.17	22.95	21.99	42.59	70.63	18.53
PS Ratio	0.37	0.44	0.41	0.45	0.35	0.72
PB Ratio	1.62	1.92	2.25	2.59	1.59	2.57
P/TBV Ratio	1.66	1.97	2.37	2.76	1.68	2.72
P/FCF Ratio	11.86	14.07	20.52	16.68	-	-
P/OCF Ratio	9.31	11.04	16.15	11.05	-	56.19
PEG Ratio	-	1.83	1.83	1.83	1.83	1.83
EV/Sales Ratio	0.34	0.43	0.39	0.50	0.45	0.73
EV/EBITDA Ratio	6.76	8.31	7.54	12.48	17.34	11.69
EV/EBIT Ratio	33.55	38.87	30.08	500.82	-	23.75
EV/FCF Ratio	10.94	13.67	19.54	18.31	-	-
Debt / Equity Ratio	0.73	0.73	0.98	0.79	0.58	0.43
Debt / EBITDA Ratio	3.25	3.25	3.43	3.45	4.96	1.90
Debt / FCF Ratio	5.34	5.34	8.89	5.07	-	-
Net Debt / Equity Ratio	-0.12	-0.12	0.15	0.47	0.41	0.09
Net Debt / EBITDA Ratio	-0.56	-0.56	0.53	2.06	3.51	0.40
Net Debt / FCF Ratio	-0.92	-0.92	1.37	3.02	-3.83	-39.47
Asset Turnover	1.69	1.69	1.80	1.83	1.71	1.80
Inventory Turnover	14.43	14.43	13.65	13.33	13.57	17.11
Quick Ratio	1.00	1.00	0.82	0.46	0.44	0.79
Current Ratio	1.23	1.23	1.09	0.70	0.75	1.17
Return on Equity (ROE)	12.34%	12.34%	43.59%	-15.77%	-13.37%	9.15%
Return on Assets (ROA)	1.16%	1.16%	1.47%	0.11%	-1.16%	3.47%
Return on Invested Capital (ROIC)	5.04%	4.83%	4.38%	0.34%	-3.32%	7.52%
Return on Capital Employed (ROCE)	3.30%	3.30%	4.20%	0.40%	-3.40%	8.00%
Earnings Yield	7.16%	6.04%	19.15%	-7.00%	-10.09%	3.50%
FCF Yield	8.43%	7.11%	4.88%	5.99%	-6.75%	-0.09%
Dividend Yield	-	-	17.94%	9.79%	2.28%	2.15%
Payout Ratio	-	-	93.01%	-	-	41.05%
Buyback Yield / Dilution	0.15%	0.15%	-1.33%	-0.90%	5.62%	0.86%
Total Shareholder Return	0.15%	0.15%	16.61%	8.89%	7.90%	3.01%

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