Daewoong Pharmaceutical 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 7, 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	1,723,639	1,982,530	1,454,393	1,343,932	1,754,469	1,638,243
Market Cap Growth	24.63%	36.31%	8.22%	-23.40%	7.09%	-7.75%
Enterprise Value	2,508,790	2,726,264	2,099,040	1,735,899	2,148,696	2,022,062
Last Close Price	149800.00	172300.00	125964.64	115832.21	156366.58	145448.14
PE Ratio	8.80	10.12	58.80	11.04	41.54	66.85
Forward PE	10.22	11.76	14.39	14.77	22.77	41.35
PS Ratio	1.10	1.26	1.02	0.98	1.37	1.42
PB Ratio	1.52	1.75	1.51	1.43	2.37	2.35
P/TBV Ratio	1.99	2.29	2.24	2.15	3.79	3.83
P/FCF Ratio	-	-	-	50.39	33.11	150.21
P/OCF Ratio	11.55	13.29	28.25	9.88	14.84	40.96
PEG Ratio	0.10	0.19	1.07	0.78	0.39	0.24
EV/Sales Ratio	1.60	1.74	1.48	1.26	1.68	1.75
EV/EBITDA Ratio	8.57	11.06	10.81	10.53	15.86	15.60
EV/EBIT Ratio	10.38	13.95	14.45	14.33	22.43	22.79
EV/FCF Ratio	-59.27	-	-	65.09	40.55	185.40
Debt / Equity Ratio	0.73	0.73	0.68	0.47	0.60	0.64
Debt / EBITDA Ratio	3.36	3.36	3.34	2.68	3.30	3.44
Debt / FCF Ratio	-	-	-	16.55	8.43	40.87
Net Debt / Equity Ratio	0.58	0.58	0.55	0.32	0.41	0.39
Net Debt / EBITDA Ratio	2.66	2.66	2.74	1.84	2.26	2.10
Net Debt / FCF Ratio	-15.51	-15.51	-5.14	11.38	5.78	24.94
Asset Turnover	0.72	0.72	0.76	0.83	0.86	0.83
Inventory Turnover	2.64	2.64	2.77	3.06	3.39	3.54
Quick Ratio	0.66	0.66	0.55	0.47	0.68	0.72
Current Ratio	1.24	1.24	1.03	0.86	1.16	1.13
Return on Equity (ROE)	18.40%	18.40%	2.45%	14.27%	5.44%	4.32%
Return on Assets (ROA)	5.63%	5.63%	4.84%	4.54%	4.03%	3.99%
Return on Invested Capital (ROIC)	11.45%	11.90%	4.38%	10.40%	9.50%	9.18%
Return on Capital Employed (ROCE)	11.00%	11.00%	10.50%	11.00%	8.80%	9.30%
Earnings Yield	11.36%	9.88%	1.70%	9.06%	2.41%	1.50%
FCF Yield	-2.46%	-2.14%	-7.13%	1.98%	3.02%	0.67%
Payout Ratio	4.12%	4.12%	31.30%	5.98%	19.10%	26.35%
Buyback Yield / Dilution	-	-	-0.71%	-3.21%	-0.59%	-3.21%

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