Dongwon Systems 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	Feb '26 Feb 4, 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	861,230	1,173,583	1,007,013	1,176,807	1,493,258	915,797
Market Cap Growth	-28.21%	16.54%	-14.43%	-21.19%	63.06%	21.23%
Enterprise Value	1,206,194	1,564,930	1,378,099	1,595,667	2,047,378	1,379,601
Last Close Price	29550.00	39216.30	33118.59	38974.34	48464.09	33401.68
PE Ratio	15.02	16.36	15.69	16.27	37.45	17.79
Forward PE	12.99	14.28	14.28	14.28	14.28	14.28
PS Ratio	0.62	0.88	0.79	0.82	1.19	0.85
PB Ratio	1.02	1.40	1.30	1.61	2.24	1.49
P/TBV Ratio	1.25	1.74	1.65	2.10	3.05	2.99
P/FCF Ratio	10.07	14.70	13.89	10.06	163.17	69.94
P/OCF Ratio	5.90	7.55	4.70	5.48	17.51	6.86
EV/Sales Ratio	0.87	1.17	1.08	1.11	1.64	1.28
EV/EBITDA Ratio	7.09	8.60	8.62	9.36	12.88	8.96
EV/EBIT Ratio	15.54	17.03	17.05	17.38	22.75	14.13
EV/FCF Ratio	14.11	19.61	19.01	13.64	223.72	105.37
Debt / Equity Ratio	0.58	0.60	0.66	0.68	0.86	0.71
Debt / EBITDA Ratio	2.91	2.75	3.20	2.91	3.59	2.83
Debt / FCF Ratio	5.74	6.26	7.05	4.24	62.34	33.32
Asset Turnover	0.89	0.86	0.86	0.98	0.91	0.90
Inventory Turnover	6.79	6.27	5.48	5.71	5.87	6.04
Quick Ratio	0.80	0.88	0.66	0.76	0.80	0.65
Current Ratio	1.17	1.31	1.00	1.31	1.24	1.00
Return on Equity (ROE)	7.07%	9.01%	8.56%	10.37%	7.51%	10.36%
Return on Assets (ROA)	3.04%	3.72%	3.38%	3.90%	4.09%	5.07%
Return on Invested Capital (ROIC)	5.48%	6.87%	6.47%	7.63%	6.59%	7.61%
Return on Capital Employed (ROCE)	7.40%	8.40%	8.30%	8.90%	9.20%	12.10%
Earnings Yield	6.68%	6.17%	6.38%	6.15%	2.67%	5.62%
FCF Yield	9.93%	6.80%	7.20%	9.94%	0.61%	1.43%
Dividend Yield	2.03%	1.53%	1.81%	1.54%	1.24%	1.80%
Payout Ratio	45.73%	25.03%	27.40%	24.32%	38.74%	24.99%
Buyback Yield / Dilution	-	-	-	-10.04%	-3.50%	0.00%
Total Shareholder Return	2.15%	1.53%	1.81%	-8.50%	-2.26%	1.80%

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