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	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	30,735	49,785	52,389	73,661	75,884	73,673
Market Cap Growth	-43.79%	-4.97%	-28.88%	-2.93%	3.00%	-45.65%
Enterprise Value	77,633	90,342	92,848	119,494	122,458	156,006
Last Close Price	968.00	1568.00	1650.00	2320.00	2390.00	2320.00
PE Ratio	159.00	-	-	-	76.91	-
PS Ratio	0.08	0.14	0.16	0.22	0.24	0.29
PB Ratio	0.81	1.20	1.28	1.61	1.55	1.56
P/TBV Ratio	0.80	1.18	1.27	1.59	1.54	1.57
P/OCF Ratio	4.17	7.82	34.84	-	-	-
EV/Sales Ratio	0.20	0.25	0.28	0.35	0.38	0.62
EV/EBITDA Ratio	7.24	8.61	-	10.96	113.91	-
EV/EBIT Ratio	33.58	44.93	-	53.86	-	-
Debt / Equity Ratio	1.46	1.25	1.31	1.20	1.30	1.80
Debt / EBITDA Ratio	5.14	4.97	-	5.05	58.98	-
Net Debt / Equity Ratio	1.26	1.10	1.04	0.92	0.69	1.24
Net Debt / EBITDA Ratio	4.44	4.36	-74.61	3.87	31.22	-15.32
Net Debt / FCF Ratio	-40.83	-12.37	-13.49	-6.25	-2.31	-4.65
Asset Turnover	2.55	2.37	2.11	2.03	1.73	1.30
Inventory Turnover	54.93	44.54	35.08	43.15	74.81	61.35
Quick Ratio	0.38	0.39	0.40	0.49	0.59	0.52
Current Ratio	0.60	0.61	0.64	0.78	0.76	0.68
Return on Equity (ROE)	-0.32%	-0.77%	-24.63%	-3.73%	1.36%	-84.16%
Return on Assets (ROA)	0.94%	0.81%	-3.59%	0.83%	-2.35%	-4.19%
Return on Capital Employed (ROCE)	3.20%	2.70%	-12.00%	2.60%	-8.10%	-12.10%
Earnings Yield	0.63%	-0.09%	-20.80%	-2.10%	1.30%	-67.78%
FCF Yield	-3.79%	-7.43%	-6.05%	-9.16%	-19.14%	-17.06%
Buyback Yield / Dilution	19.66%	-0.22%	0.22%	-	-54.64%	-21.44%