Daechang Forging 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 15, 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	175,741	159,100	125,565	157,994	209,537	102,308
Market Cap Growth	35.87%	26.71%	-20.52%	-24.60%	104.81%	12.13%
Enterprise Value	81,927	71,394	38,916	97,158	186,850	86,748
Last Close Price	6970.00	6310.00	4838.61	5741.96	7394.07	3522.48
PE Ratio	6.10	5.53	3.74	4.66	5.71	3.84
PS Ratio	0.51	0.46	0.39	0.43	0.50	0.29
PB Ratio	0.54	0.49	0.42	0.58	0.86	0.45
P/TBV Ratio	0.55	0.50	0.42	0.60	0.89	0.48
P/FCF Ratio	-	-	3.84	3.26	10.38	-
P/OCF Ratio	9.93	8.99	3.07	2.15	7.16	-
EV/Sales Ratio	0.24	0.21	0.12	0.26	0.44	0.25
EV/EBITDA Ratio	1.77	1.56	1.06	1.83	3.34	2.42
EV/EBIT Ratio	2.12	1.88	1.30	2.09	3.75	2.94
EV/FCF Ratio	-7.75	-	1.19	2.01	9.26	-
Debt / Equity Ratio	0.03	0.03	0.03	0.03	0.05	0.02
Debt / EBITDA Ratio	0.19	0.19	0.21	0.14	0.23	0.15
Debt / FCF Ratio	-	-	0.24	0.15	0.63	-
Net Debt / Equity Ratio	-0.29	-0.29	-0.35	-0.27	-0.13	-0.09
Net Debt / EBITDA Ratio	-2.06	-2.06	-2.84	-1.37	-0.57	-0.57
Net Debt / FCF Ratio	8.91	8.91	-3.20	-1.50	-1.57	0.67
Asset Turnover	0.90	0.90	0.91	1.11	1.32	1.30
Inventory Turnover	2.95	2.95	2.82	2.88	3.09	3.53
Quick Ratio	3.67	3.67	3.87	3.35	1.80	1.65
Current Ratio	6.01	6.01	6.18	5.94	3.77	3.78
Return on Equity (ROE)	8.80%	8.80%	11.48%	13.17%	17.06%	13.30%
Return on Assets (ROA)	6.13%	6.13%	5.31%	8.63%	9.79%	6.76%
Return on Invested Capital (ROIC)	11.43%	12.25%	10.87%	15.71%	16.78%	13.05%
Return on Capital Employed (ROCE)	10.60%	10.60%	9.00%	15.60%	18.00%	12.00%
Earnings Yield	16.38%	18.09%	26.74%	21.48%	17.52%	26.04%
FCF Yield	-6.02%	-6.65%	26.04%	30.66%	9.63%	-29.90%
Dividend Yield	2.29%	-	-	3.14%	2.71%	3.83%
Payout Ratio	14.01%	14.01%	13.88%	15.26%	10.29%	9.20%
Buyback Yield / Dilution	1.12%	1.12%	1.57%	-	-	2.16%
Total Shareholder Return	3.41%	1.12%	1.57%	3.14%	2.71%	5.99%

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