HWASHIN CO.,Ltd Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 10, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	352,697	237,332	475,359	237,717	273,934	111,450
Market Cap Growth	35.15%	-50.07%	99.97%	-13.22%	145.79%	3.52%
Enterprise Value	804,683	561,280	701,698	540,102	595,818	436,719
Last Close Price	10150.00	6708.33	13149.60	6860.72	7800.85	3147.43
PE Ratio	5.40	4.43	6.15	3.20	11.24	-
Forward PE	-	3.06	3.06	3.06	3.06	3.06
PS Ratio	0.19	0.14	0.26	0.14	0.22	0.10
PB Ratio	0.65	0.46	1.07	0.67	0.95	0.44
P/TBV Ratio	0.65	0.46	1.08	0.67	0.96	0.44
P/FCF Ratio	-	-	34.18	10.16	-	-
P/OCF Ratio	2.71	1.73	3.06	2.81	7.22	2.81
EV/Sales Ratio	0.42	0.33	0.39	0.32	0.48	0.40
EV/EBITDA Ratio	5.41	4.35	4.87	3.66	7.33	9.72
EV/EBIT Ratio	10.10	8.61	8.38	6.22	24.80	-
EV/FCF Ratio	-5.88	-	50.45	23.10	-	-
Debt / Equity Ratio	1.20	1.01	1.12	1.17	1.37	1.42
Debt / EBITDA Ratio	4.32	4.03	3.46	2.83	4.85	8.06
Debt / FCF Ratio	-	-	35.90	17.83	-	-
Net Debt / Equity Ratio	0.83	0.68	0.57	0.85	1.10	1.11
Net Debt / EBITDA Ratio	2.99	2.74	1.75	2.06	3.89	6.34
Net Debt / FCF Ratio	-3.30	-3.67	18.15	12.98	-14.25	-9.07
Asset Turnover	1.40	1.36	1.64	1.80	1.46	1.33
Inventory Turnover	7.90	7.65	8.55	8.81	7.52	7.88
Quick Ratio	0.67	0.56	0.74	0.62	0.56	0.57
Current Ratio	1.05	0.90	1.08	1.01	0.93	0.91
Return on Equity (ROE)	12.88%	11.13%	19.27%	23.00%	8.96%	-19.54%
Return on Assets (ROA)	3.79%	3.23%	4.75%	5.79%	1.77%	-0.88%
Return on Invested Capital (ROIC)	6.43%	5.87%	11.26%	10.71%	3.24%	-2.05%
Return on Capital Employed (ROCE)	10.00%	10.00%	14.70%	18.70%	5.90%	-3.10%
Earnings Yield	18.64%	22.57%	16.26%	31.22%	8.90%	-48.66%
FCF Yield	-38.78%	-40.65%	2.93%	9.84%	-8.10%	-28.17%
Dividend Yield	1.63%	2.24%	1.14%	1.46%	0.90%	1.59%
Payout Ratio	7.93%	9.73%	4.26%	3.10%	6.75%	-
Buyback Yield / Dilution	0.01%	-2.26%	-3.21%	-4.71%	-1.29%	-
Total Shareholder Return	1.67%	-0.03%	-2.06%	-3.25%	-0.40%	1.59%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.