Zinus 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 2, 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	231,756	285,036	516,813	328,026	640,349	1,174,476
Market Cap Growth	-40.54%	-44.85%	57.55%	-48.77%	-45.48%	-18.11%
Enterprise Value	290,856	353,035	668,941	428,691	900,552	1,314,150
Last Close Price	10570.00	12890.24	23296.23	14627.45	28393.09	56063.74
PE Ratio	-	-	-	61.93	21.80	22.74
Forward PE	12.42	14.59	23.40	10.22	7.86	10.97
PS Ratio	0.25	0.31	0.56	0.34	0.55	1.05
PB Ratio	0.36	0.44	0.77	0.52	1.02	2.46
P/TBV Ratio	0.36	0.44	0.78	0.53	1.04	2.52
P/FCF Ratio	1.40	1.72	-	4.10	-	51.39
P/OCF Ratio	1.07	1.32	-	3.24	-	13.34
PEG Ratio	-	0.52	0.52	0.52	0.52	0.52
EV/Sales Ratio	0.32	0.39	0.73	0.45	0.78	1.17
EV/EBITDA Ratio	3.63	4.41	15.48	6.97	8.34	12.44
EV/EBIT Ratio	11.44	13.88	-	23.36	13.73	17.89
EV/FCF Ratio	1.76	2.13	-	5.36	-	57.51
Debt / Equity Ratio	0.44	0.44	0.49	0.41	0.54	0.68
Debt / EBITDA Ratio	3.53	3.53	7.67	4.13	3.14	3.07
Debt / FCF Ratio	1.71	1.71	-	3.18	-	14.19
Net Debt / Equity Ratio	0.09	0.09	0.29	0.15	0.31	0.30
Net Debt / EBITDA Ratio	0.74	0.74	4.52	1.50	1.81	1.37
Net Debt / FCF Ratio	0.36	0.36	-10.24	1.15	-2.03	6.34
Asset Turnover	0.81	0.81	0.82	0.88	1.09	1.17
Inventory Turnover	3.07	3.07	2.86	2.54	3.12	3.38
Quick Ratio	1.01	1.01	0.94	1.06	0.93	0.89
Current Ratio	1.62	1.62	1.53	1.82	1.75	1.49
Return on Equity (ROE)	-2.80%	-2.80%	-1.05%	0.85%	5.32%	11.57%
Return on Assets (ROA)	1.40%	1.40%	-0.30%	1.06%	3.84%	4.79%
Return on Invested Capital (ROIC)	3.52%	3.23%	-0.69%	2.38%	6.12%	9.16%
Return on Capital Employed (ROCE)	3.40%	3.40%	-0.70%	2.60%	9.10%	12.70%
Earnings Yield	-7.98%	-6.49%	-1.31%	1.62%	4.59%	4.40%
FCF Yield	71.36%	58.02%	-3.69%	24.38%	-15.02%	1.95%
Dividend Yield	0.85%	0.70%	-	-	-	-
Payout Ratio	-	-	-	183.55%	27.93%	13.73%
Buyback Yield / Dilution	0.17%	0.17%	1.34%	-2.62%	-4.45%	-1.10%
Total Shareholder Return	1.03%	0.87%	1.34%	-2.62%	-4.45%	-1.10%

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