Y2 Solution 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	Jun '26 Jun 8, 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	157,829	151,578	74,052	102,027	94,586	388,535
Market Cap Growth	50.64%	104.69%	-27.42%	7.87%	-75.66%	444.45%
Enterprise Value	189,399	143,060	50,233	100,865	77,733	367,221
Last Close Price	4300.00	4145.00	2025.00	2790.00	2970.00	12200.00
PE Ratio	-	-	11.25	-	-	-
PS Ratio	0.74	0.92	0.48	0.75	0.79	3.83
PB Ratio	1.59	1.53	0.68	1.00	1.15	4.44
P/TBV Ratio	1.96	1.89	0.69	1.01	1.16	4.47
P/FCF Ratio	-	-	11.43	-	-	-
P/OCF Ratio	-	-	7.40	-	-	-
EV/Sales Ratio	0.89	0.87	0.33	0.74	0.65	3.62
EV/EBITDA Ratio	-	653.02	8.02	9.79	20.39	-
EV/EBIT Ratio	-	-	17.95	13.72	43.62	-
EV/FCF Ratio	-4.52	-	7.75	-	-	-
Debt / Equity Ratio	0.35	0.19	0.02	0.02	0.16	0.06
Debt / EBITDA Ratio	561.29	85.04	0.33	0.19	3.38	-
Debt / FCF Ratio	-	-	0.32	-	-	-
Net Debt / Equity Ratio	0.32	0.03	-0.22	-0.06	-0.29	-0.36
Net Debt / EBITDA Ratio	505.68	13.52	-3.77	-0.62	-6.30	13.37
Net Debt / FCF Ratio	-0.75	-0.31	-3.65	0.28	3.95	4.63
Asset Turnover	-	1.21	1.24	1.09	0.98	0.88
Inventory Turnover	-	3.51	3.17	3.47	4.54	4.98
Quick Ratio	0.97	1.18	4.14	2.21	1.48	2.10
Current Ratio	1.71	2.34	7.24	4.69	2.21	2.87
Return on Equity (ROE)	-10.60%	-9.23%	6.25%	-0.37%	-2.60%	-15.36%
Return on Assets (ROA)	-	-1.17%	1.41%	3.67%	0.91%	-2.30%
Return on Invested Capital (ROIC)	-2.18%	-2.73%	3.10%	9.54%	3.12%	-7.42%
Return on Capital Employed (ROCE)	-2.40%	-2.40%	2.50%	7.00%	2.10%	-4.70%
Earnings Yield	-6.98%	-6.33%	8.89%	-0.34%	-2.34%	-2.49%
FCF Yield	-26.56%	-6.38%	8.75%	-22.68%	-6.43%	-1.76%
Buyback Yield / Dilution	0.84%	0.03%	-3.68%	-10.77%	-11.79%	-387.23%