Maniker.Co.,Ltd 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	Mar '26 Mar 17, 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	51,372	49,785	52,389	73,661	75,884	73,673
Market Cap Growth	-7.86%	-4.97%	-28.88%	-2.93%	3.00%	-45.65%
Enterprise Value	96,540	90,342	92,848	119,494	122,458	156,006
Last Close Price	809.00	784.00	825.00	1160.00	1195.00	1160.00
PE Ratio	-	-	-	-	76.91	-
PS Ratio	0.14	0.14	0.16	0.22	0.24	0.29
PB Ratio	1.24	1.20	1.28	1.61	1.55	1.56
P/TBV Ratio	1.22	1.18	1.27	1.59	1.54	1.57
P/OCF Ratio	8.07	7.82	34.84	-	-	-
EV/Sales Ratio	0.26	0.25	0.28	0.35	0.38	0.62
EV/EBITDA Ratio	9.20	8.61	-	10.96	113.91	-
EV/EBIT Ratio	48.01	44.93	-	53.86	-	-
Debt / Equity Ratio	1.25	1.25	1.31	1.20	1.30	1.80
Debt / EBITDA Ratio	4.97	4.97	-	5.05	58.98	-
Net Debt / Equity Ratio	1.10	1.10	1.04	0.92	0.69	1.24
Net Debt / EBITDA Ratio	4.36	4.36	-74.61	3.87	31.22	-15.32
Net Debt / FCF Ratio	-12.37	-12.37	-13.49	-6.25	-2.31	-4.65
Asset Turnover	2.37	2.37	2.11	2.03	1.73	1.30
Inventory Turnover	44.54	44.54	35.08	43.15	74.81	61.35
Quick Ratio	0.39	0.39	0.40	0.49	0.59	0.52
Current Ratio	0.61	0.61	0.64	0.78	0.76	0.68
Return on Equity (ROE)	-0.77%	-0.77%	-24.63%	-3.73%	1.36%	-84.16%
Return on Assets (ROA)	0.81%	0.81%	-3.59%	0.83%	-2.35%	-4.19%
Return on Capital Employed (ROCE)	2.70%	2.70%	-12.00%	2.60%	-8.10%	-12.10%
Earnings Yield	-0.09%	-0.09%	-20.80%	-2.10%	1.30%	-67.78%
FCF Yield	-7.20%	-7.43%	-6.05%	-9.16%	-19.14%	-17.06%
Buyback Yield / Dilution	30.76%	30.76%	0.22%	-	-54.64%	-21.44%

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