KG Dongbu Steel 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	May '26 May 5, 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	676,877	518,068	543,007	890,490	739,407	1,065,074
Market Cap Growth	31.64%	-4.59%	-39.02%	20.43%	-30.58%	-8.69%
Enterprise Value	1,131,844	952,031	1,081,610	1,554,502	1,742,185	2,060,095
Last Close Price	6990.00	5067.43	5034.27	8102.17	6577.37	9252.95
PE Ratio	5.01	3.83	4.07	3.80	1.38	5.58
PS Ratio	0.21	0.16	0.16	0.26	0.19	0.32
PB Ratio	0.33	0.25	0.28	0.47	0.44	0.93
P/TBV Ratio	0.33	0.25	0.28	0.47	0.44	0.93
P/FCF Ratio	5.54	4.24	3.02	2.71	1.80	-
P/OCF Ratio	3.68	2.82	2.18	2.38	1.55	-
EV/Sales Ratio	0.35	0.30	0.33	0.45	0.46	0.61
EV/EBITDA Ratio	5.60	4.76	4.31	4.77	4.55	5.75
EV/EBIT Ratio	7.41	6.32	5.25	5.54	5.12	6.94
EV/FCF Ratio	9.27	7.80	6.01	4.72	4.23	-
Debt / Equity Ratio	0.30	0.30	0.50	0.49	0.61	0.99
Debt / EBITDA Ratio	3.06	3.06	3.90	2.85	2.67	3.18
Debt / FCF Ratio	5.03	5.03	5.43	2.82	2.49	-
Net Debt / Equity Ratio	0.22	0.22	0.25	0.32	0.53	0.93
Net Debt / EBITDA Ratio	2.28	2.28	1.98	1.88	2.32	2.99
Net Debt / FCF Ratio	3.73	3.73	2.76	1.86	2.15	-9.23
Asset Turnover	0.99	0.99	1.01	1.10	1.31	1.33
Inventory Turnover	5.83	5.83	6.09	6.39	6.01	6.06
Quick Ratio	0.56	0.56	0.64	1.08	0.72	0.54
Current Ratio	1.21	1.21	1.05	1.90	1.55	1.38
Return on Equity (ROE)	6.75%	6.75%	6.88%	13.14%	37.66%	17.97%
Return on Assets (ROA)	2.93%	2.93%	3.94%	5.61%	7.31%	7.38%
Return on Invested Capital (ROIC)	4.55%	4.56%	6.06%	8.33%	14.18%	11.47%
Return on Capital Employed (ROCE)	6.60%	6.60%	10.00%	10.90%	14.20%	15.20%
Earnings Yield	19.96%	26.08%	24.56%	26.32%	72.49%	17.93%
FCF Yield	18.03%	23.56%	33.17%	36.95%	55.73%	-10.90%
Dividend Yield	4.29%	5.92%	-	-	-	-
Payout Ratio	17.92%	17.92%	15.16%	6.41%	1.87%	5.24%
Buyback Yield / Dilution	2.83%	2.83%	0.35%	-	-	-
Total Shareholder Return	7.09%	8.75%	0.35%	-	-	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.