Youngone Holdings 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 7, 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	2,500,856	2,222,338	965,528	905,182	712,541	542,529
Market Cap Growth	136.55%	130.17%	6.67%	27.04%	31.34%	23.84%
Enterprise Value	3,054,085	2,951,810	1,871,269	1,927,855	1,701,651	1,213,015
Last Close Price	215500.00	187905.82	77694.12	68963.68	53207.80	38566.58
PE Ratio	6.80	6.04	2.89	2.44	1.62	2.46
Forward PE	-	6.11	6.11	6.11	6.11	6.11
PS Ratio	0.51	0.45	0.22	0.21	0.16	0.17
PB Ratio	0.47	0.42	0.19	0.20	0.18	0.17
P/TBV Ratio	0.88	0.79	0.38	0.42	0.38	0.37
P/FCF Ratio	8.64	7.68	1.51	2.07	2.00	2.18
P/OCF Ratio	4.62	4.11	1.24	1.29	1.37	1.34
EV/Sales Ratio	0.62	0.60	0.44	0.44	0.38	0.37
EV/EBITDA Ratio	3.55	3.43	2.96	1.98	1.55	1.86
EV/EBIT Ratio	4.15	4.01	3.63	2.21	1.70	2.17
EV/FCF Ratio	10.55	10.20	2.93	4.40	4.78	4.88
Debt / Equity Ratio	0.09	0.09	0.08	0.14	0.12	0.10
Debt / EBITDA Ratio	0.56	0.56	0.62	0.66	0.43	0.48
Debt / FCF Ratio	1.68	1.68	0.62	1.46	1.32	1.26
Net Debt / Equity Ratio	-0.32	-0.32	-0.34	-0.30	-0.29	-0.31
Net Debt / EBITDA Ratio	-2.00	-2.00	-2.71	-1.41	-1.07	-1.51
Net Debt / FCF Ratio	-5.93	-5.93	-2.68	-3.14	-3.30	-3.97
Asset Turnover	0.72	0.72	0.67	0.73	0.92	0.80
Inventory Turnover	2.12	2.12	1.86	1.92	2.93	3.17
Quick Ratio	2.83	2.83	3.35	2.13	2.42	2.93
Current Ratio	4.39	4.39	5.28	3.44	3.83	4.40
Return on Equity (ROE)	11.81%	11.81%	10.36%	16.78%	25.15%	15.48%
Return on Assets (ROA)	6.77%	6.77%	4.98%	9.19%	12.75%	8.69%
Return on Invested Capital (ROIC)	15.57%	16.13%	11.89%	22.25%	33.34%	20.57%
Return on Capital Employed (ROCE)	12.40%	12.40%	9.00%	16.90%	22.00%	15.00%
Earnings Yield	14.70%	16.55%	34.59%	41.07%	61.87%	40.70%
FCF Yield	11.57%	13.02%	66.19%	48.40%	50.01%	45.86%
Dividend Yield	2.60%	-	-	-	5.73%	5.19%
Payout Ratio	43.52%	43.52%	45.71%	35.14%	15.07%	14.59%
Buyback Yield / Dilution	0.00%	0.00%	-0.00%	-	-	-
Total Shareholder Return	2.63%	0.00%	-0.00%	-	5.73%	5.19%

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