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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 23, 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	57,600	41,200	60,700	70,600	91,400	60,600
Market Cap Growth	42.22%	-32.13%	-14.02%	-22.76%	50.82%	75.14%
Enterprise Value	170,561	154,833	162,510	163,459	192,086	182,005
Last Close Price	2880.00	2010.12	2910.80	3385.55	4322.37	2834.15
PE Ratio	15.03	17.11	10.03	3.23	4.06	7.80
PS Ratio	0.28	0.20	0.29	0.28	0.39	0.30
PB Ratio	0.55	0.39	0.57	0.69	1.11	1.00
P/TBV Ratio	0.56	0.39	0.57	0.69	1.12	1.01
P/FCF Ratio	-	-	-	5.24	5.44	2.17
P/OCF Ratio	4.73	7.44	10.61	2.67	4.28	2.09
EV/Sales Ratio	0.83	0.74	0.77	0.64	0.82	0.89
EV/EBITDA Ratio	11.35	13.06	9.35	5.09	7.52	9.02
EV/EBIT Ratio	47.99	88.10	17.61	7.09	12.56	19.30
EV/FCF Ratio	-234.68	-	-	12.13	11.43	6.50
Debt / Equity Ratio	1.22	1.23	1.22	0.98	1.35	2.13
Debt / EBITDA Ratio	8.49	11.06	7.46	3.13	4.33	6.42
Debt / FCF Ratio	-	-	-	7.45	6.58	4.63
Net Debt / Equity Ratio	1.08	1.16	1.00	0.81	1.17	1.84
Net Debt / EBITDA Ratio	7.52	10.49	6.11	2.59	3.76	5.52
Net Debt / FCF Ratio	-155.43	-6.36	-4.66	6.17	5.71	3.99
Asset Turnover	0.64	0.65	0.70	0.91	0.86	0.77
Inventory Turnover	2.05	2.25	2.29	2.88	3.38	3.19
Quick Ratio	0.40	0.45	0.49	0.43	0.40	0.44
Current Ratio	0.88	0.86	0.91	0.89	0.79	0.70
Return on Equity (ROE)	3.72%	2.26%	5.79%	23.63%	31.51%	13.70%
Return on Assets (ROA)	0.69%	0.34%	1.91%	5.13%	3.51%	2.20%
Return on Invested Capital (ROIC)	1.60%	0.69%	4.26%	11.03%	8.73%	5.18%
Return on Capital Employed (ROCE)	2.20%	1.10%	6.00%	17.30%	13.20%	9.30%
Earnings Yield	6.67%	5.85%	9.97%	30.95%	24.63%	12.82%
FCF Yield	-1.26%	-47.46%	-37.50%	19.09%	18.39%	46.18%
Dividend Yield	1.77%	2.49%	1.72%	1.48%	1.16%	1.76%
Payout Ratio	26.03%	41.52%	16.53%	4.58%	4.44%	-
Buyback Yield / Dilution	0.03%	-	-	-	-	-
Total Shareholder Return	1.66%	2.49%	1.72%	1.48%	1.16%	1.76%

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