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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 19, 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	1,268,121	1,448,711	829,059	1,150,152	1,506,520	1,278,694
Market Cap Growth	19.77%	74.74%	-27.92%	-23.66%	17.82%	-2.29%
Enterprise Value	2,134,210	2,355,126	1,682,190	2,068,523	2,635,023	2,525,875
Last Close Price	14450.00	16550.00	9510.89	12992.92	17037.96	14472.59
PE Ratio	13.61	15.35	10.97	18.39	59.43	-
Forward PE	13.31	15.22	12.09	17.16	74.02	-
PS Ratio	1.10	1.26	0.77	1.16	2.56	3.09
PB Ratio	0.57	0.66	0.40	0.64	0.89	0.84
P/TBV Ratio	0.81	0.93	0.56	0.93	1.26	1.21
P/FCF Ratio	10.13	11.57	5.67	5.10	32.29	-
P/OCF Ratio	5.66	6.47	4.23	4.00	23.63	-
EV/Sales Ratio	1.86	2.05	1.57	2.08	4.48	6.09
EV/EBITDA Ratio	9.26	10.22	7.86	9.04	25.05	59.03
EV/EBIT Ratio	13.70	15.12	12.36	14.19	253.06	-
EV/FCF Ratio	17.04	18.81	11.51	9.17	56.48	-
Debt / Equity Ratio	0.54	0.54	0.60	0.74	0.83	1.06
Debt / EBITDA Ratio	5.22	5.22	5.83	5.76	13.37	37.35
Debt / FCF Ratio	9.61	9.61	8.54	5.84	30.13	-
Net Debt / Equity Ratio	0.17	0.17	0.21	0.29	0.46	0.61
Net Debt / EBITDA Ratio	1.64	1.64	2.05	2.25	7.37	21.69
Net Debt / FCF Ratio	3.01	3.01	3.00	2.28	16.60	-16.36
Asset Turnover	0.29	0.29	0.28	0.28	0.17	0.12
Inventory Turnover	109.68	109.68	108.92	103.34	74.56	61.18
Quick Ratio	1.14	1.14	1.26	1.21	0.56	1.40
Current Ratio	1.17	1.17	1.29	1.25	0.59	1.45
Return on Equity (ROE)	6.75%	6.75%	5.73%	4.62%	0.99%	-5.33%
Return on Assets (ROA)	2.43%	2.43%	2.25%	2.56%	0.19%	-1.02%
Return on Invested Capital (ROIC)	5.98%	6.11%	5.65%	5.37%	0.22%	-2.25%
Return on Capital Employed (ROCE)	4.70%	4.70%	4.20%	5.00%	0.40%	-1.80%
Earnings Yield	7.44%	6.51%	9.11%	5.44%	1.68%	-4.11%
FCF Yield	9.87%	8.64%	17.63%	19.61%	3.10%	-4.44%
Dividend Yield	1.00%	0.91%	1.58%	0.77%	-	-
Payout Ratio	13.73%	13.73%	11.43%	-	-	-
Buyback Yield / Dilution	9.99%	9.99%	-14.45%	13.36%	-16.37%	-0.10%
Total Shareholder Return	10.99%	10.90%	-12.88%	14.13%	-16.37%	-0.10%

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