Wooshin 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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 8, 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	68,788	94,251	88,106	137,448	51,276	67,148
Market Cap Growth	-29.53%	6.98%	-35.90%	168.06%	-23.64%	14.87%
Enterprise Value	147,817	163,983	246,503	129,164	113,737	181,789
Last Close Price	4525.00	6200.00	5672.46	8722.49	3138.89	3978.60
PE Ratio	6.24	6.28	2.60	18.50	18.52	-
PS Ratio	0.19	0.24	0.16	0.57	0.20	0.26
PB Ratio	0.39	0.57	0.69	1.43	0.57	0.75
P/TBV Ratio	0.40	0.57	0.70	1.46	0.58	0.78
P/FCF Ratio	23.71	1.34	-	4.67	3.69	2.70
P/OCF Ratio	3.46	1.05	-	2.85	2.85	2.23
EV/Sales Ratio	0.40	0.42	0.44	0.53	0.45	0.69
EV/EBITDA Ratio	6.39	5.06	5.23	5.80	6.38	-
EV/EBIT Ratio	12.97	7.86	6.84	10.41	14.27	-
EV/FCF Ratio	50.96	2.33	-	4.39	8.19	7.30
Debt / Equity Ratio	0.89	0.90	1.43	1.32	1.41	1.63
Debt / EBITDA Ratio	6.77	4.61	3.88	5.72	7.12	-
Debt / FCF Ratio	54.06	2.13	-	4.33	9.14	5.83
Net Debt / Equity Ratio	0.45	0.42	1.09	0.29	0.66	0.73
Net Debt / EBITDA Ratio	3.41	2.17	2.96	1.24	3.31	-281.32
Net Debt / FCF Ratio	27.24	1.00	-1.40	0.94	4.25	2.62
Asset Turnover	0.88	0.94	1.38	0.73	0.86	0.83
Inventory Turnover	11.14	12.24	13.44	6.35	6.89	6.67
Quick Ratio	0.66	0.63	0.67	0.60	0.65	0.58
Current Ratio	0.99	0.97	0.96	0.90	0.85	0.92
Return on Equity (ROE)	7.07%	10.18%	30.18%	7.97%	3.14%	-13.63%
Return on Assets (ROA)	1.70%	3.15%	5.54%	2.34%	1.68%	-2.26%
Return on Invested Capital (ROIC)	3.78%	6.81%	14.42%	6.20%	2.57%	-6.63%
Return on Capital Employed (ROCE)	5.40%	10.90%	24.80%	11.00%	7.60%	-10.00%
Earnings Yield	16.00%	15.92%	38.47%	5.41%	5.40%	-19.34%
FCF Yield	4.22%	74.65%	-113.52%	21.42%	27.09%	37.09%
Payout Ratio	7.01%	5.14%	2.29%	6.38%	-	-
Buyback Yield / Dilution	1.92%	1.75%	0.56%	3.69%	1.28%	0.19%