Douzone Bizon 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	Mar '26 Mar 5, 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	3,327,004	1,785,438	798,021	1,067,081	2,217,943	3,066,529
Market Cap Growth	38.51%	123.73%	-25.21%	-51.89%	-27.67%	30.31%
Enterprise Value	3,501,826	1,990,309	987,531	1,248,297	2,361,439	3,300,590
Last Close Price	118700.00	62843.73	28418.21	36173.09	71430.99	101145.85
PE Ratio	51.96	32.88	57.62	53.13	43.57	57.48
Forward PE	32.65	32.68	21.24	25.42	32.95	46.22
PS Ratio	7.73	4.44	2.25	3.51	6.96	10.01
PB Ratio	5.65	3.22	1.63	2.43	4.42	7.71
P/TBV Ratio	7.32	4.08	23.89	2.59	4.70	8.28
P/FCF Ratio	31.52	20.22	10.44	17.66	49.89	47.71
P/OCF Ratio	26.41	17.24	7.84	13.80	36.52	29.10
EV/Sales Ratio	8.13	4.95	2.79	4.10	7.41	10.77
EV/EBITDA Ratio	23.94	15.87	9.04	16.22	23.57	31.96
EV/EBIT Ratio	32.09	22.61	13.66	27.41	33.10	42.90
EV/FCF Ratio	33.18	22.54	12.92	20.66	53.12	51.35
Debt / Equity Ratio	0.51	0.54	0.59	0.62	0.55	0.69
Debt / EBITDA Ratio	2.01	2.40	2.65	3.53	2.73	2.66
Debt / FCF Ratio	2.83	3.41	3.78	4.50	6.15	4.28
Net Debt / Equity Ratio	0.27	0.28	0.45	0.42	0.25	0.48
Net Debt / EBITDA Ratio	1.07	1.22	2.02	2.38	1.23	1.84
Net Debt / FCF Ratio	1.50	1.73	2.88	3.04	2.76	2.95
Asset Turnover	0.42	0.41	0.40	0.35	0.37	0.40
Inventory Turnover	101.50	167.69	124.46	91.85	99.02	92.65
Quick Ratio	0.42	0.99	0.28	0.93	0.53	1.05
Current Ratio	0.46	1.06	0.31	1.05	0.58	1.16
Return on Equity (ROE)	12.97%	14.95%	8.30%	4.91%	12.10%	15.22%
Return on Assets (ROA)	6.71%	5.58%	5.11%	3.28%	5.23%	6.28%
Return on Invested Capital (ROIC)	11.32%	10.17%	8.71%	5.39%	8.92%	10.39%
Return on Capital Employed (ROCE)	17.90%	10.60%	14.10%	6.60%	13.90%	11.30%
Earnings Yield	1.92%	3.29%	1.74%	2.23%	2.42%	1.85%
FCF Yield	3.17%	4.95%	9.58%	5.66%	2.00%	2.10%
Dividend Yield	0.54%	0.76%	-	-	-	-
Payout Ratio	25.46%	19.39%	43.99%	69.08%	31.23%	26.95%
Buyback Yield / Dilution	-37.56%	-164.06%	68.09%	0.53%	-2.45%	1.88%
Total Shareholder Return	-37.02%	-163.30%	68.09%	0.53%	-2.45%	1.88%

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