Cheil Worldwide Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan '26 Jan 29, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	2,223,068	1,716,674	1,927,334	2,334,475	2,314,219	2,086,342
Market Cap Growth	28.14%	-10.93%	-17.44%	0.88%	10.92%	-14.34%
Enterprise Value	1,796,491	1,199,505	1,415,257	1,874,303	1,861,914	1,691,336
Last Close Price	21950.00	16023.40	16798.77	19237.57	18147.23	15689.64
PE Ratio	12.18	8.27	10.29	12.05	13.98	13.26
Forward PE	10.50	8.55	9.71	10.58	13.04	14.88
PS Ratio	0.49	0.40	0.47	0.55	0.70	0.76
PB Ratio	1.49	1.17	1.49	1.91	2.05	2.05
P/TBV Ratio	1.74	1.38	1.67	2.23	2.44	2.48
P/FCF Ratio	8.98	5.36	7.87	14.11	9.82	10.08
P/OCF Ratio	8.48	4.96	7.23	12.68	9.28	9.51
PEG Ratio	1.62	1.79	1.79	1.79	1.30	2.86
EV/Sales Ratio	0.40	0.28	0.34	0.44	0.56	0.62
EV/EBITDA Ratio	4.34	3.02	3.70	4.87	5.84	6.10
EV/EBIT Ratio	5.46	3.74	4.60	6.02	7.50	8.25
EV/FCF Ratio	7.25	3.75	5.78	11.33	7.90	8.17
Debt / Equity Ratio	0.22	0.11	0.13	0.16	0.18	0.17
Debt / EBITDA Ratio	0.80	0.39	0.45	0.51	0.64	0.61
Debt / FCF Ratio	1.34	0.49	0.71	1.19	0.87	0.82
Asset Turnover	1.44	1.40	1.47	1.61	1.39	1.22
Inventory Turnover	41.03	46.24	46.17	58.75	55.40	48.10
Quick Ratio	1.62	1.62	1.59	1.53	1.52	1.51
Current Ratio	1.78	1.74	1.73	1.64	1.65	1.64
Return on Equity (ROE)	12.74%	15.03%	15.09%	16.68%	15.64%	16.05%
Return on Assets (ROA)	6.58%	6.47%	6.82%	7.35%	6.48%	5.70%
Return on Invested Capital (ROIC)	21.57%	27.32%	26.23%	27.81%	24.76%	26.90%
Return on Capital Employed (ROCE)	17.30%	18.40%	20.30%	22.00%	18.80%	17.40%
Earnings Yield	8.21%	12.09%	9.72%	8.30%	7.15%	7.54%
FCF Yield	11.14%	18.64%	12.71%	7.09%	10.18%	9.92%
Dividend Yield	5.60%	7.68%	6.61%	5.98%	5.46%	5.35%
Payout Ratio	68.28%	54.33%	62.69%	51.85%	53.98%	53.28%
Buyback Yield / Dilution	0.02%	-	-	-	-	-
Total Shareholder Return	5.68%	7.68%	6.61%	5.98%	5.46%	5.35%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.