Mirae 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 15, 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	63,814	61,753	43,021	77,390	48,074	62,256
Market Cap Growth	30.54%	43.54%	-44.41%	60.98%	-22.78%	21.72%
Enterprise Value	68,028	59,465	44,236	63,302	34,863	54,908
Last Close Price	14240.00	13780.00	12832.00	30770.48	21863.76	28312.06
PE Ratio	6.66	6.11	6.51	-	5.99	8.31
PS Ratio	1.26	1.22	1.59	3.56	0.86	1.29
PB Ratio	0.52	0.50	0.41	1.01	0.52	0.74
P/TBV Ratio	0.53	0.51	0.41	1.03	0.53	0.75
P/FCF Ratio	-	-	-	11.91	-	27.59
P/OCF Ratio	-	-	130.88	11.57	2151.35	11.96
EV/Sales Ratio	1.34	1.17	1.64	2.91	0.62	1.14
EV/EBITDA Ratio	6.64	5.83	3.87	-	3.82	9.33
EV/EBIT Ratio	7.40	6.50	4.23	-	4.19	10.38
EV/FCF Ratio	-3.08	-	-	9.74	-	24.33
Debt / Equity Ratio	0.12	0.12	0.12	0.20	0.22	0.19
Debt / EBITDA Ratio	1.48	1.48	1.15	-	2.29	2.79
Debt / FCF Ratio	-	-	-	2.35	-	7.27
Net Debt / Equity Ratio	0.03	0.03	0.00	-0.20	-0.11	-0.26
Net Debt / EBITDA Ratio	0.41	0.41	-0.03	0.87	-1.17	-3.70
Net Debt / FCF Ratio	-0.19	-0.19	0.01	-2.37	19.61	-9.64
Asset Turnover	0.36	0.36	0.23	0.18	0.44	0.45
Inventory Turnover	1.13	1.13	0.36	1.85	1.60	2.06
Quick Ratio	1.17	1.17	1.16	1.65	1.32	1.57
Current Ratio	3.04	3.04	2.07	2.03	2.23	2.37
Return on Equity (ROE)	8.85%	8.85%	7.79%	-34.11%	5.29%	10.07%
Return on Assets (ROA)	4.03%	4.03%	5.55%	-9.61%	4.11%	3.08%
Return on Invested Capital (ROIC)	7.45%	7.88%	12.54%	-25.48%	11.35%	7.72%
Return on Capital Employed (ROCE)	6.90%	6.90%	9.40%	-22.40%	8.30%	6.00%
Earnings Yield	15.85%	16.38%	15.35%	-40.71%	16.69%	12.03%
FCF Yield	-34.62%	-35.77%	-83.53%	8.40%	-1.14%	3.62%
Buyback Yield / Dilution	-100.13%	-100.13%	-31.50%	13.38%	-33.88%	-22.54%

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