E1 Corporation 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 9, 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	550,423	481,620	397,206	360,203	262,781	278,680
Market Cap Growth	56.32%	21.25%	10.27%	37.07%	-5.71%	7.95%
Enterprise Value	2,424,201	2,308,435	3,438,029	2,364,937	2,192,439	2,011,245
Last Close Price	95200.00	79921.86	62564.36	56399.57	37917.48	37144.72
PE Ratio	5.25	4.60	5.68	1.69	1.85	2.12
PS Ratio	0.05	0.05	0.04	0.05	0.03	0.05
PB Ratio	0.21	0.19	0.16	0.21	0.17	0.20
P/TBV Ratio	0.33	0.29	0.26	0.23	0.19	0.22
P/FCF Ratio	1.99	1.74	-	1.05	-	9.86
P/OCF Ratio	1.46	1.27	-	0.98	-	5.43
EV/Sales Ratio	0.23	0.22	0.31	0.30	0.27	0.39
EV/EBITDA Ratio	6.33	6.22	8.25	11.48	5.68	17.36
EV/EBIT Ratio	12.02	12.15	14.23	34.04	8.04	609.12
EV/FCF Ratio	8.76	8.34	-	6.92	-	71.19
Debt / Equity Ratio	2.87	2.87	3.17	1.18	1.21	1.29
Debt / EBITDA Ratio	20.13	20.13	19.29	9.70	4.74	15.30
Debt / FCF Ratio	27.02	27.02	-	5.85	-	62.74
Net Debt / Equity Ratio	0.49	0.49	1.38	1.04	1.08	1.14
Net Debt / EBITDA Ratio	3.47	3.47	8.41	8.56	4.23	13.49
Net Debt / FCF Ratio	4.65	4.65	-4.09	5.16	-51.68	55.32
Asset Turnover	0.67	0.67	1.14	1.75	1.92	1.33
Inventory Turnover	19.04	19.04	17.29	12.74	14.61	11.03
Quick Ratio	0.84	0.84	0.71	0.55	0.74	0.81
Current Ratio	0.99	0.99	0.92	0.91	1.13	1.24
Return on Equity (ROE)	4.44%	4.44%	3.58%	13.36%	9.81%	10.59%
Return on Assets (ROA)	0.77%	0.77%	1.54%	0.97%	4.09%	0.05%
Return on Invested Capital (ROIC)	3.12%	2.35%	3.13%	1.59%	6.55%	0.09%
Return on Capital Employed (ROCE)	3.80%	3.80%	4.90%	2.80%	10.40%	0.10%
Earnings Yield	19.04%	21.76%	17.62%	59.18%	53.98%	47.28%
FCF Yield	50.27%	57.45%	-215.74%	94.85%	-12.02%	10.14%
Dividend Yield	4.78%	5.69%	5.51%	9.13%	9.49%	5.92%
Payout Ratio	32.73%	32.73%	55.60%	11.66%	8.97%	9.65%
Buyback Yield / Dilution	-	-	-	-	1.37%	9.19%
Total Shareholder Return	4.78%	5.69%	5.51%	9.13%	10.86%	15.12%

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