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 2025	FY 2024	FY 2012	FY 2011	FY 2010
Period Ending	Jun '26 Jun 8, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '12 Dec 31, 2012	Dec '11 Dec 31, 2011	Dec '10 Dec 31, 2010
Market Capitalization	71,856	55,296	51,984	41,120	46,277	56,376
Market Cap Growth	42.37%	6.37%	26.42%	-11.14%	-17.91%	-15.63%
Enterprise Value	85,608	75,589	108,800	106,383	135,490	114,188
Last Close Price	4990.00	3840.00	3216.02	2304.57	2567.07	3000.02
PE Ratio	2.61	2.24	-	33.26	4.91	5.02
PS Ratio	0.31	0.24	0.24	0.24	0.29	0.19
PB Ratio	0.38	0.29	0.32	0.41	0.46	0.48
P/TBV Ratio	0.39	0.31	0.32	0.41	0.46	0.69
P/FCF Ratio	3.34	3.94	-	-	-	-
P/OCF Ratio	3.04	3.32	8.36	7.30	-	2.70
EV/Sales Ratio	0.37	0.33	0.51	0.63	0.85	0.39
EV/EBITDA Ratio	2.57	2.37	4.59	12.77	9.40	4.24
EV/EBIT Ratio	3.03	2.79	5.62	-	17.66	6.77
EV/FCF Ratio	3.98	5.39	-	-	-	-
Debt / Equity Ratio	0.18	0.19	0.12	0.63	0.74	0.60
Debt / EBITDA Ratio	1.05	1.14	0.86	7.57	5.14	2.66
Debt / FCF Ratio	1.60	2.59	-	-	-	-
Net Debt / Equity Ratio	0.07	0.07	-0.05	0.62	0.70	0.44
Net Debt / EBITDA Ratio	0.42	0.39	-0.35	7.41	4.86	1.92
Net Debt / FCF Ratio	0.64	0.89	1706.33	-1161.18	-1.74	-7.11
Asset Turnover	0.92	0.94	-	0.84	0.73	1.38
Inventory Turnover	3.54	3.62	-	3.78	2.49	4.27
Quick Ratio	1.29	1.32	1.53	0.53	0.60	0.68
Current Ratio	2.03	2.09	2.40	1.04	1.18	1.40
Return on Equity (ROE)	15.28%	13.97%	-	1.23%	-	13.46%
Return on Assets (ROA)	6.86%	7.01%	-	-0.44%	-	4.99%
Return on Invested Capital (ROIC)	10.54%	11.91%	12.13%	-0.86%	4.20%	9.14%
Return on Capital Employed (ROCE)	14.30%	14.20%	11.50%	-1.20%	5.80%	12.70%
Earnings Yield	38.37%	44.62%	-54.44%	3.01%	20.39%	19.91%
FCF Yield	29.93%	25.38%	-0.01%	-0.13%	-86.79%	-12.89%
Payout Ratio	22.46%	5.84%	-	34.94%	3.82%	3.21%
Buyback Yield / Dilution	0.03%	0.01%	-0.17%	0.18%	-1.27%	1.23%
Total Shareholder Return	8.34%	0.01%	-0.17%	0.18%	-1.27%	1.23%