Woongjin 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	Jun '26 Jun 23, 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	140,976	181,854	65,048	98,232	94,458	136,306
Market Cap Growth	-8.94%	179.57%	-33.78%	4.00%	-30.70%	58.70%
Enterprise Value	982,532	1,107,779	591,478	658,816	645,473	491,168
Last Close Price	1814.00	2340.00	837.00	1264.00	1185.00	1710.00
PE Ratio	2.97	1.51	21.18	-	11.49	5.93
PS Ratio	0.12	0.16	0.07	0.10	0.09	0.14
PB Ratio	0.44	0.54	0.34	0.51	0.39	0.59
P/TBV Ratio	-	-	1.57	3.42	3.91	3.70
P/FCF Ratio	0.45	0.73	0.77	1.28	1.31	1.30
P/OCF Ratio	0.43	0.70	0.72	1.06	0.84	1.24
EV/Sales Ratio	0.81	0.96	0.59	0.65	0.62	0.50
EV/EBITDA Ratio	3.77	7.02	5.64	6.18	5.32	4.74
EV/EBIT Ratio	5.51	14.18	19.03	29.46	15.25	11.44
EV/FCF Ratio	3.13	4.45	7.03	8.61	8.93	4.67
Debt / Equity Ratio	4.15	3.96	2.37	2.45	1.92	1.95
Debt / EBITDA Ratio	6.65	8.42	4.28	4.40	3.80	4.37
Debt / FCF Ratio	4.27	5.34	5.33	6.14	6.37	4.31
Net Debt / Equity Ratio	2.14	2.22	2.06	2.17	1.59	1.54
Net Debt / EBITDA Ratio	3.42	4.73	3.72	3.90	3.16	3.45
Net Debt / FCF Ratio	2.20	3.00	4.63	5.43	5.31	3.40
Asset Turnover	0.36	0.36	1.01	0.96	0.97	0.91
Inventory Turnover	10.82	10.85	8.39	8.13	9.27	10.14
Quick Ratio	0.79	0.74	0.33	0.35	0.36	0.49
Current Ratio	0.94	0.90	0.60	0.68	0.67	0.86
Return on Equity (ROE)	13.03%	43.58%	-2.72%	-11.46%	3.54%	15.83%
Return on Assets (ROA)	2.20%	1.54%	1.94%	1.32%	2.45%	2.49%
Return on Invested Capital (ROIC)	8.09%	8.78%	5.24%	3.63%	6.57%	6.89%
Return on Capital Employed (ROCE)	2.70%	1.80%	10.60%	5.70%	11.10%	8.80%
Earnings Yield	33.64%	66.41%	4.72%	-10.74%	8.70%	16.87%
FCF Yield	222.82%	137.03%	129.39%	77.88%	76.52%	77.13%
Payout Ratio	8.62%	3.38%	-	-	70.86%	22.11%
Buyback Yield / Dilution	-1.24%	-1.23%	1.93%	1.79%	-0.32%	-0.37%