Aekyung Industrial 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 28, 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	386,454	331,030	333,046	478,561	547,787	497,989
Market Cap Growth	5.79%	-0.60%	-30.41%	-12.64%	10.00%	-22.45%
Enterprise Value	325,296	300,940	259,890	392,226	430,802	400,593
Last Close Price	15340.00	12968.24	12517.63	17630.74	19184.86	17186.35
PE Ratio	25.42	21.77	7.83	9.82	33.09	31.67
Forward PE	-	6.49	6.19	10.29	16.12	15.90
PS Ratio	0.59	0.51	0.49	0.72	0.90	0.87
PB Ratio	0.97	0.83	0.83	1.24	1.53	1.44
P/TBV Ratio	0.99	0.85	0.86	1.28	1.61	1.47
P/FCF Ratio	11.66	9.99	26.56	24.59	46.83	16.27
P/OCF Ratio	9.42	8.07	13.43	9.46	16.16	10.31
PEG Ratio	-	0.27	0.27	0.27	0.27	0.30
EV/Sales Ratio	0.50	0.46	0.38	0.59	0.71	0.70
EV/EBITDA Ratio	8.47	7.83	4.13	5.08	7.94	10.12
EV/EBIT Ratio	15.42	14.27	5.55	6.33	11.04	16.43
EV/FCF Ratio	9.82	9.08	20.73	20.15	36.83	13.09
Debt / Equity Ratio	0.02	0.02	0.01	0.01	0.07	0.01
Debt / EBITDA Ratio	0.20	0.20	0.06	0.03	0.46	0.09
Debt / FCF Ratio	0.23	0.23	0.32	0.13	2.14	0.11
Net Debt / Equity Ratio	-0.15	-0.15	-0.13	-0.29	-0.32	-0.34
Net Debt / EBITDA Ratio	-1.59	-1.59	-0.82	-1.47	-2.13	-2.99
Net Debt / FCF Ratio	-1.85	-1.85	-4.14	-5.81	-9.86	-3.87
Asset Turnover	1.31	1.31	1.38	1.39	1.34	1.33
Inventory Turnover	3.71	3.71	4.23	4.51	4.30	4.13
Quick Ratio	1.41	1.41	1.50	2.01	1.66	2.39
Current Ratio	3.12	3.12	3.09	2.91	2.36	3.49
Return on Equity (ROE)	3.78%	3.78%	10.78%	13.02%	4.73%	4.63%
Return on Assets (ROA)	2.65%	2.65%	5.96%	8.02%	5.34%	3.52%
Return on Invested Capital (ROIC)	4.57%	4.73%	11.45%	19.55%	12.14%	7.92%
Return on Capital Employed (ROCE)	5.20%	5.20%	11.60%	15.80%	10.70%	6.80%
Earnings Yield	3.93%	4.59%	12.78%	10.19%	3.02%	3.16%
FCF Yield	8.57%	10.01%	3.76%	4.07%	2.14%	6.15%
Dividend Yield	1.29%	1.54%	4.63%	3.29%	1.62%	1.16%
Payout Ratio	96.10%	96.10%	35.02%	16.67%	31.66%	33.33%
Buyback Yield / Dilution	-	-	2.15%	1.77%	-	-
Total Shareholder Return	1.29%	1.54%	6.79%	5.06%	1.62%	1.16%

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