DSR Wire Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2012	FY 2011	FY 2010	FY 2009	FY 2008
Period Ending	Feb '26 Feb 10, 2026	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011	Dec '10 Dec 31, 2010	Dec '09 Dec 31, 2009	Dec '08 Dec 31, 2008
Market Capitalization	61,488	41,120	46,277	56,376	66,816	30,744
Market Cap Growth	9.77%	-11.14%	-17.91%	-15.63%	117.33%	-18.20%
Enterprise Value	81,781	106,383	135,490	114,188	128,171	87,532
Last Close Price	4270.00	2521.24	2808.41	3282.07	3864.64	1768.54
PE Ratio	62.44	33.26	4.91	5.02	4.04	1.69
PS Ratio	0.36	0.24	0.29	0.19	0.29	0.11
PB Ratio	0.62	0.41	0.46	0.48	0.65	0.36
P/TBV Ratio	0.62	0.41	0.46	0.69	0.94	0.56
P/FCF Ratio	25.78	-	-	-	11.94	2.13
P/OCF Ratio	6.06	7.30	-	2.70	5.34	1.12
EV/Sales Ratio	0.47	0.63	0.85	0.39	0.56	0.31
EV/EBITDA Ratio	4.85	12.77	9.40	4.24	3.53	2.04
EV/EBIT Ratio	11.79	-	17.66	6.77	5.14	2.58
EV/FCF Ratio	34.29	-	-	-	22.91	6.05
Debt / Equity Ratio	0.59	0.63	0.74	0.60	0.55	0.49
Debt / EBITDA Ratio	4.28	7.57	5.14	2.66	1.56	0.99
Debt / FCF Ratio	24.74	-	-	-	10.11	2.93
Net Debt / Equity Ratio	0.57	0.62	0.70	0.44	0.23	0.35
Net Debt / EBITDA Ratio	4.12	7.41	4.86	1.92	0.67	0.70
Net Debt / FCF Ratio	23.82	-1161.18	-1.74	-7.11	4.33	2.07
Asset Turnover	0.87	0.84	0.73	1.38	1.24	1.80
Inventory Turnover	3.99	3.78	2.49	4.27	4.16	5.78
Quick Ratio	0.57	0.53	0.60	0.68	0.91	0.63
Current Ratio	1.03	1.04	1.18	1.40	1.48	1.16
Return on Equity (ROE)	0.99%	1.23%	-	13.46%	21.01%	32.26%
Return on Assets (ROA)	1.21%	-0.44%	-	4.99%	8.42%	13.48%
Return on Invested Capital (ROIC)	2.14%	-0.86%	4.20%	9.14%	16.01%	23.86%
Return on Capital Employed (ROCE)	3.30%	-1.20%	5.80%	12.70%	22.40%	36.70%
Earnings Yield	1.60%	3.01%	20.39%	19.91%	24.75%	59.12%
FCF Yield	3.88%	-0.13%	-86.79%	-12.89%	8.37%	47.06%
Dividend Yield	2.40%	-	-	-	0.65%	1.41%
Payout Ratio	44.04%	34.94%	3.82%	3.21%	2.18%	1.98%
Buyback Yield / Dilution	0.24%	0.18%	-1.27%	1.23%	-	-
Total Shareholder Return	2.65%	0.18%	-1.27%	1.23%	0.65%	1.41%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.