Woojin Plaimm 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	Apr '26 Apr 6, 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	48,500	38,200	41,200	60,700	70,600	91,400
Market Cap Growth	19.16%	-7.28%	-32.13%	-14.02%	-22.76%	50.82%
Enterprise Value	166,928	151,161	154,833	162,510	163,459	192,086
Last Close Price	2425.00	1873.83	1972.05	2855.67	3321.43	4240.50
PE Ratio	21.27	16.69	17.11	10.03	3.23	4.06
PS Ratio	0.23	0.18	0.20	0.29	0.28	0.39
PB Ratio	0.44	0.35	0.39	0.57	0.69	1.11
P/TBV Ratio	0.44	0.35	0.39	0.57	0.69	1.12
P/FCF Ratio	12.03	9.48	-	-	5.24	5.44
P/OCF Ratio	4.51	3.56	7.44	10.61	2.67	4.28
EV/Sales Ratio	0.79	0.71	0.74	0.77	0.64	0.82
EV/EBITDA Ratio	11.63	10.54	13.06	9.35	5.09	7.52
EV/EBIT Ratio	55.41	50.18	88.10	17.61	7.09	12.56
EV/FCF Ratio	41.41	37.50	-	-	12.13	11.43
Debt / Equity Ratio	1.17	1.17	1.23	1.22	0.98	1.35
Debt / EBITDA Ratio	8.94	8.94	11.06	7.46	3.13	4.33
Debt / FCF Ratio	31.83	31.83	-	-	7.45	6.58
Net Debt / Equity Ratio	1.08	1.08	1.16	1.00	0.81	1.17
Net Debt / EBITDA Ratio	8.25	8.25	10.49	6.11	2.59	3.76
Net Debt / FCF Ratio	29.38	29.38	-6.36	-4.66	6.17	5.71
Asset Turnover	0.66	0.66	0.65	0.70	0.91	0.86
Inventory Turnover	2.32	2.32	2.25	2.29	2.88	3.38
Quick Ratio	0.45	0.45	0.45	0.49	0.43	0.40
Current Ratio	0.88	0.88	0.86	0.91	0.89	0.79
Return on Equity (ROE)	2.11%	2.11%	2.26%	5.79%	23.63%	31.51%
Return on Assets (ROA)	0.58%	0.58%	0.34%	1.91%	5.13%	3.51%
Return on Invested Capital (ROIC)	1.35%	1.31%	0.69%	4.26%	11.03%	8.73%
Return on Capital Employed (ROCE)	1.90%	1.90%	1.10%	6.00%	17.30%	13.20%
Earnings Yield	4.72%	5.99%	5.85%	9.97%	30.95%	24.63%
FCF Yield	8.31%	10.55%	-47.46%	-37.50%	19.09%	18.39%
Dividend Yield	2.04%	-	-	1.75%	1.50%	1.18%
Payout Ratio	43.68%	43.68%	41.52%	16.53%	4.58%	4.44%
Buyback Yield / Dilution	-0.05%	-0.05%	-0.36%	-	-	-
Total Shareholder Return	1.99%	-0.05%	-0.36%	1.75%	1.50%	1.18%

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