Hanwha Aerospace 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 28, 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	71,771,058	48,413,310	14,844,828	6,295,892	3,721,909	2,427,332
Market Cap Growth	138.09%	226.13%	135.79%	69.16%	53.33%	68.29%
Enterprise Value	83,723,236	61,328,746	20,521,754	9,871,676	5,794,702	4,325,204
Last Close Price	1395000.00	941000.00	319604.34	132135.03	76969.50	49526.41
PE Ratio	48.90	34.46	6.46	7.70	19.05	9.61
Forward PE	29.14	18.09	11.46	10.67	11.32	11.29
PS Ratio	2.69	1.81	1.32	0.80	0.53	0.44
PB Ratio	4.27	2.88	1.29	1.34	0.95	0.62
P/TBV Ratio	16.84	11.36	-	3.20	2.80	1.72
P/FCF Ratio	30.68	20.70	18.22	6.72	2.80	2.95
P/OCF Ratio	17.72	11.95	10.66	4.53	2.44	2.45
PEG Ratio	1.70	0.08	0.08	0.08	0.08	0.08
EV/Sales Ratio	3.14	2.30	1.83	1.25	0.82	0.78
EV/EBITDA Ratio	21.57	15.50	10.63	10.58	8.73	8.43
EV/EBIT Ratio	27.83	19.89	12.84	16.62	14.46	15.68
EV/FCF Ratio	35.79	26.22	25.19	10.54	4.37	5.25
Debt / Equity Ratio	0.76	0.76	0.93	0.89	0.93	0.71
Debt / EBITDA Ratio	3.24	3.24	5.54	4.47	5.48	5.42
Debt / FCF Ratio	5.48	5.48	13.12	4.46	2.74	3.38
Net Debt / Equity Ratio	0.29	0.29	0.64	0.48	0.11	0.04
Net Debt / EBITDA Ratio	1.22	1.22	3.82	2.43	0.66	0.30
Net Debt / FCF Ratio	2.07	2.07	9.04	2.42	0.33	0.19
Asset Turnover	0.55	0.55	0.36	0.46	0.54	0.54
Inventory Turnover	3.01	3.01	1.81	2.57	2.95	2.83
Quick Ratio	0.38	0.38	0.26	0.33	0.58	0.85
Current Ratio	1.02	1.02	0.90	0.76	1.03	1.44
Return on Equity (ROE)	15.57%	15.57%	31.04%	20.88%	3.07%	6.06%
Return on Assets (ROA)	3.95%	3.95%	3.17%	2.14%	1.91%	1.68%
Return on Invested Capital (ROIC)	14.11%	15.17%	11.75%	8.35%	5.86%	4.90%
Return on Capital Employed (ROCE)	12.90%	12.90%	8.90%	8.00%	5.80%	4.10%
Earnings Yield	1.96%	2.90%	15.49%	12.98%	5.25%	10.41%
FCF Yield	3.26%	4.83%	5.49%	14.88%	35.67%	33.94%
Dividend Yield	0.48%	0.74%	-	-	-	-
Payout Ratio	13.88%	13.88%	5.21%	6.19%	18.12%	12.02%
Buyback Yield / Dilution	-0.07%	-0.07%	-7.67%	-0.21%	-0.08%	0.35%
Total Shareholder Return	0.41%	0.68%	-7.67%	-0.21%	-0.08%	0.35%

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