In the F CO.,LTD. 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	Jul '26 Jul 20, 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	27,911	65,346	68,726	60,013	106,772	92,630
Market Cap Growth	-70.90%	-4.92%	14.52%	-43.79%	15.27%	5.14%
Enterprise Value	72,498	110,399	116,404	97,246	146,879	151,414
Last Close Price	1858.00	4350.00	4575.00	3995.00	7550.00	6550.00
Forward PE	-	7.42	7.42	7.42	7.42	7.42
PS Ratio	0.27	0.63	0.60	0.47	0.79	0.62
PB Ratio	0.74	1.72	1.82	1.52	2.81	2.22
P/TBV Ratio	0.74	1.74	1.84	1.55	2.94	2.31
P/FCF Ratio	3.82	9.56	63.98	8.90	158.55	-
P/OCF Ratio	3.14	7.37	21.20	6.96	30.94	-
EV/Sales Ratio	0.70	1.06	1.01	0.77	1.09	1.02
EV/EBITDA Ratio	7.13	12.73	16.40	15.49	-	-
EV/EBIT Ratio	26.30	92.66	-	-	-	-
EV/FCF Ratio	9.93	16.16	108.37	14.43	218.11	-
Debt / Equity Ratio	1.26	1.27	1.37	1.10	1.26	1.27
Debt / EBITDA Ratio	4.70	5.54	7.30	6.93	-	-
Debt / FCF Ratio	6.54	7.03	48.23	6.45	70.76	-
Net Debt / Equity Ratio	1.18	1.13	1.27	0.91	1.02	0.87
Net Debt / EBITDA Ratio	4.39	4.94	6.78	5.71	-11.85	-3.35
Net Debt / FCF Ratio	6.11	6.27	44.84	5.32	57.56	-4.84
Asset Turnover	0.91	0.88	0.97	1.08	1.09	1.11
Inventory Turnover	1.39	1.43	1.67	1.95	1.97	1.72
Quick Ratio	0.21	0.24	0.30	0.33	0.32	0.45
Current Ratio	0.71	0.71	0.93	0.75	0.75	1.01
Return on Equity (ROE)	3.82%	-0.28%	-3.52%	-4.26%	-25.55%	-44.27%
Return on Assets (ROA)	1.50%	0.63%	-0.44%	-1.43%	-6.54%	-10.16%
Return on Invested Capital (ROIC)	3.06%	-3.81%	-1.02%	-3.55%	-16.86%	-26.09%
Return on Capital Employed (ROCE)	5.30%	2.30%	-1.10%	-5.30%	-27.70%	-38.00%
Earnings Yield	5.03%	-0.16%	-1.98%	-2.76%	-9.53%	-19.81%
FCF Yield	26.16%	10.46%	1.56%	11.23%	0.63%	-8.05%
Buyback Yield / Dilution	0.54%	0.79%	-3.64%	-3.31%	-17.23%	-2.35%