Hansaemk 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	Jun '26 Jun 9, 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	20,015	26,251	32,431	58,990	81,351	43,984
Market Cap Growth	-41.26%	-19.05%	-45.02%	-27.49%	84.96%	15.99%
Enterprise Value	190,620	190,434	166,369	157,703	171,625	77,606
Last Close Price	950.00	1246.00	2128.76	3872.11	5339.91	7248.94
Forward PE	-	9.68	9.68	9.68	9.68	9.68
PS Ratio	0.08	0.11	0.13	0.19	0.30	0.21
PB Ratio	1.38	1.40	0.71	0.67	2.11	0.94
P/TBV Ratio	1.40	1.41	0.71	0.68	2.13	0.94
P/FCF Ratio	-	-	-	-	-	7.05
P/OCF Ratio	-	-	-	-	-	3.50
EV/Sales Ratio	0.75	0.77	0.68	0.50	0.63	0.37
EV/EBITDA Ratio	-	-	-	109.37	-	-
EV/FCF Ratio	-17.46	-	-	-	-	12.44
Debt / Equity Ratio	13.04	9.98	3.30	1.31	2.49	0.93
Debt / EBITDA Ratio	-	-	-	79.88	-	-
Debt / FCF Ratio	-	-	-	-	-	7.03
Net Debt / Equity Ratio	11.77	8.70	2.94	1.18	2.22	0.86
Net Debt / EBITDA Ratio	-541.03	-27.75	-11.37	71.93	-5.38	-5.70
Net Debt / FCF Ratio	-15.63	-4.62	-4.86	-5.61	-6.48	6.45
Asset Turnover	0.90	0.90	0.91	1.28	1.53	1.49
Inventory Turnover	1.20	1.30	1.34	1.36	1.52	1.45
Quick Ratio	0.18	0.23	0.22	0.31	0.31	0.40
Current Ratio	0.65	0.66	0.72	0.85	0.96	1.25
Return on Equity (ROE)	-92.99%	-89.50%	-49.38%	-10.17%	-88.28%	-49.66%
Return on Assets (ROA)	-1.52%	-2.77%	-4.10%	-1.07%	-7.46%	-5.31%
Return on Invested Capital (ROIC)	-3.74%	-6.71%	-9.46%	-2.67%	-19.99%	-11.63%
Return on Capital Employed (ROCE)	-14.80%	-24.00%	-23.40%	-4.10%	-39.50%	-23.00%
Earnings Yield	-142.50%	-144.44%	-121.15%	-10.90%	-46.41%	-70.44%
FCF Yield	-54.55%	-134.64%	-85.82%	-31.34%	-16.25%	14.18%
Buyback Yield / Dilution	-22.40%	-26.57%	-	-43.77%	-74.64%	0.00%