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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 26, 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	3,328,432	2,399,254	1,785,438	798,021	1,067,081	2,217,943
Market Cap Growth	65.39%	34.38%	123.73%	-25.21%	-51.89%	-27.67%
Enterprise Value	3,463,097	2,574,077	1,990,309	987,531	1,248,297	2,361,439
Last Close Price	118700.00	85140.02	62843.73	28418.21	36173.09	71430.99
PE Ratio	38.25	25.99	30.38	57.62	53.13	43.57
Forward PE	32.65	30.23	32.68	21.24	25.42	32.95
PS Ratio	7.46	5.38	4.44	2.25	3.51	6.96
PB Ratio	5.27	3.80	3.22	1.63	2.43	4.42
P/TBV Ratio	6.44	4.64	4.08	23.89	2.59	4.70
P/FCF Ratio	30.17	21.75	20.22	10.44	17.66	49.89
P/OCF Ratio	25.68	18.51	17.24	7.84	13.80	36.52
EV/Sales Ratio	7.76	5.77	4.95	2.79	4.10	7.41
EV/EBITDA Ratio	18.42	15.59	15.87	9.04	16.22	23.57
EV/EBIT Ratio	23.01	20.16	22.61	13.66	27.41	33.10
EV/FCF Ratio	31.39	23.33	22.54	12.92	20.66	53.12
Debt / Equity Ratio	0.47	0.47	0.54	0.59	0.62	0.55
Debt / EBITDA Ratio	1.80	1.80	2.40	2.65	3.53	2.73
Debt / FCF Ratio	2.69	2.69	3.41	3.78	4.50	6.15
Net Debt / Equity Ratio	0.19	0.19	0.28	0.45	0.42	0.25
Net Debt / EBITDA Ratio	0.71	0.71	1.22	2.02	2.38	1.23
Net Debt / FCF Ratio	1.07	1.07	1.73	2.88	3.04	2.76
Asset Turnover	0.41	0.41	0.41	0.40	0.35	0.37
Inventory Turnover	116.92	116.92	167.69	124.46	91.85	99.02
Quick Ratio	0.48	0.48	0.99	0.28	0.93	0.53
Current Ratio	0.55	0.55	1.06	0.31	1.05	0.58
Return on Equity (ROE)	15.55%	15.55%	14.95%	8.30%	4.91%	12.10%
Return on Assets (ROA)	7.36%	7.36%	5.58%	5.11%	3.28%	5.23%
Return on Invested Capital (ROIC)	13.05%	13.41%	10.17%	8.71%	5.39%	8.92%
Return on Capital Employed (ROCE)	19.40%	19.40%	10.60%	14.10%	6.60%	13.90%
Earnings Yield	2.61%	3.85%	3.29%	1.74%	2.23%	2.42%
FCF Yield	3.31%	4.60%	4.95%	9.58%	5.66%	2.00%
Payout Ratio	20.23%	20.23%	19.39%	43.99%	69.08%	31.23%
Buyback Yield / Dilution	-9.81%	-9.81%	-185.73%	68.09%	0.53%	-2.45%

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