Dongwon F&B 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	Jul '25 Jul 8, 2025	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	862,514	599,129	630,967	605,882	750,600	690,783
Market Cap Growth	-	-5.05%	4.14%	-19.28%	8.66%	-20.80%
Enterprise Value	1,365,153	1,080,647	1,100,020	1,154,122	1,296,616	1,204,268
Last Close Price	44700.00	30302.93	31152.26	29913.79	36250.67	32772.07
PE Ratio	7.25	4.69	5.80	6.67	10.80	8.86
Forward PE	-	4.56	5.58	7.55	7.61	8.82
PS Ratio	0.19	0.13	0.14	0.15	0.22	0.22
PB Ratio	0.78	0.55	0.65	0.69	0.94	0.93
P/TBV Ratio	0.85	0.60	0.71	0.76	1.04	1.04
P/FCF Ratio	-	-	6.09	8.83	8.62	15.47
P/OCF Ratio	15.20	8.32	2.39	4.77	4.70	4.42
EV/Sales Ratio	0.30	0.24	0.25	0.29	0.37	0.38
EV/EBITDA Ratio	4.85	3.93	4.33	5.50	6.31	6.61
EV/EBIT Ratio	7.28	5.89	6.60	8.97	9.94	10.35
EV/FCF Ratio	-21.92	-	10.62	16.82	14.88	26.97
Debt / Equity Ratio	0.51	0.53	0.69	0.72	0.94	0.82
Debt / EBITDA Ratio	2.00	2.09	2.65	3.02	3.66	3.37
Debt / FCF Ratio	-	-	6.48	9.25	8.64	13.75
Asset Turnover	2.08	2.06	2.04	2.01	1.93	1.95
Inventory Turnover	7.03	6.80	6.64	6.70	7.39	7.14
Quick Ratio	0.49	0.51	0.62	0.56	0.73	0.79
Current Ratio	1.17	1.17	1.15	1.23	1.33	1.56
Return on Equity (ROE)	11.29%	12.43%	11.72%	10.79%	8.99%	10.91%
Return on Assets (ROA)	5.35%	5.27%	4.87%	4.01%	4.50%	4.46%
Return on Invested Capital (ROIC)	7.04%	6.94%	6.59%	5.24%	5.60%	5.61%
Return on Capital Employed (ROCE)	14.70%	14.50%	13.40%	10.50%	10.50%	9.40%
Earnings Yield	13.80%	21.34%	17.25%	14.99%	9.26%	11.28%
FCF Yield	-7.22%	-5.67%	16.41%	11.33%	11.61%	6.46%
Dividend Yield	1.79%	-	2.57%	2.34%	1.93%	2.14%
Payout Ratio	12.97%	12.07%	12.41%	14.87%	19.43%	14.86%
Total Shareholder Return	1.79%	-	2.57%	2.34%	1.93%	2.14%

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.