Paradise 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	Feb '26 Feb 25, 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	1,717,444	829,059	1,150,152	1,506,520	1,278,694	1,308,630
Market Cap Growth	99.27%	-27.92%	-23.66%	17.82%	-2.29%	-22.22%
Enterprise Value	2,623,859	1,682,190	2,068,523	2,635,023	2,525,875	2,565,630
Last Close Price	19620.00	9510.89	12992.92	17037.96	14472.59	14811.41
PE Ratio	18.21	10.97	18.39	59.43	-	-
Forward PE	17.47	12.09	17.16	74.02	-	-
PS Ratio	1.53	0.77	1.16	2.56	3.09	2.88
PB Ratio	0.78	0.40	0.64	0.89	0.84	0.91
P/TBV Ratio	1.11	0.56	0.93	1.26	1.21	1.39
P/FCF Ratio	12.70	5.67	5.10	32.29	-	-
P/OCF Ratio	7.85	4.23	4.00	23.63	-	-
PEG Ratio	0.67	-	-	-	-	-
EV/Sales Ratio	2.34	1.57	2.08	4.48	6.09	5.65
EV/EBITDA Ratio	11.21	7.86	9.04	25.05	59.03	166.65
EV/EBIT Ratio	16.49	12.36	14.19	253.06	-	-
EV/FCF Ratio	19.41	11.51	9.17	56.48	-	-
Debt / Equity Ratio	0.54	0.60	0.74	0.83	1.06	1.06
Debt / EBITDA Ratio	5.02	5.83	5.76	13.37	37.35	98.61
Debt / FCF Ratio	8.70	8.54	5.84	30.13	-	-
Net Debt / Equity Ratio	0.20	0.21	0.29	0.46	0.61	0.72
Net Debt / EBITDA Ratio	1.85	2.05	2.25	7.37	21.69	66.80
Net Debt / FCF Ratio	3.20	3.00	2.28	16.60	-16.36	-6.25
Asset Turnover	0.30	0.28	0.28	0.17	0.12	0.13
Inventory Turnover	107.84	108.92	103.34	74.56	61.18	74.00
Quick Ratio	1.33	1.26	1.21	0.56	1.40	1.38
Current Ratio	1.38	1.29	1.25	0.59	1.45	1.44
Return on Equity (ROE)	7.20%	5.73%	4.62%	0.99%	-5.33%	-10.99%
Return on Assets (ROA)	2.61%	2.25%	2.56%	0.19%	-1.02%	-1.59%
Return on Invested Capital (ROIC)	6.12%	5.65%	5.37%	0.22%	-2.25%	-3.46%
Return on Capital Employed (ROCE)	4.70%	4.20%	5.00%	0.40%	-1.80%	-2.90%
Earnings Yield	5.84%	9.11%	5.44%	1.68%	-4.11%	-9.03%
FCF Yield	7.87%	17.63%	19.61%	3.10%	-4.44%	-12.57%
Dividend Yield	0.75%	1.58%	0.77%	-	-	-
Payout Ratio	12.92%	11.43%	-	-	-	-
Buyback Yield / Dilution	-16.68%	-14.45%	13.36%	-16.37%	-0.10%	-0.31%
Total Shareholder Return	-15.95%	-12.88%	14.13%	-16.37%	-0.10%	-0.31%

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