Telcoware 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 4, 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	80,300	50,452	56,154	49,233	61,612	68,082
Market Cap Growth	65.60%	-10.15%	14.06%	-20.09%	-9.50%	-9.02%
Enterprise Value	36,013	-2,772	-13,507	-14,909	-3,038	-351
Last Close Price	15550.00	9362.12	8936.89	7336.97	8561.31	9038.10
PE Ratio	14.73	10.14	10.52	12.73	34.03	36.46
Forward PE	-	22.03	22.03	14.04	18.15	18.15
PS Ratio	1.96	1.13	1.38	1.16	1.77	1.87
PB Ratio	0.76	0.46	0.50	0.44	0.56	0.62
P/TBV Ratio	0.82	0.49	0.53	0.47	0.60	0.66
P/FCF Ratio	4.22	326.52	21.32	7.27	6.65	-
P/OCF Ratio	3.47	11.35	17.95	6.72	6.25	208.66
EV/Sales Ratio	0.88	-	-	-	-	-
EV/EBITDA Ratio	7.26	-	-	-	-	-
EV/EBIT Ratio	9.61	-	-	-	-	-
EV/FCF Ratio	1.89	-	-	-	-	-
Debt / Equity Ratio	-	-	0	0	0.00	0.00
Debt / EBITDA Ratio	-	-	0.00	0.00	0.03	0.06
Debt / FCF Ratio	-	-	0.00	0.00	0.01	-
Asset Turnover	0.34	0.36	0.31	0.34	0.28	0.29
Quick Ratio	2.00	5.38	6.30	4.86	7.01	7.03
Current Ratio	2.09	5.47	6.41	4.94	7.06	7.06
Return on Equity (ROE)	5.25%	4.48%	4.76%	3.50%	1.65%	1.69%
Return on Assets (ROA)	1.96%	1.68%	1.47%	1.40%	0.59%	0.27%
Return on Invested Capital (ROIC)	5.39%	7.11%	7.56%	7.55%	3.18%	1.20%
Return on Capital Employed (ROCE)	3.60%	3.00%	2.70%	2.50%	1.00%	0.50%
Earnings Yield	6.81%	9.86%	9.50%	7.86%	2.94%	2.74%
FCF Yield	23.68%	0.31%	4.69%	13.76%	15.03%	-6.74%
Dividend Yield	4.09%	6.84%	7.16%	8.18%	5.84%	5.31%
Payout Ratio	60.41%	71.71%	63.26%	72.71%	149.16%	165.74%
Buyback Yield / Dilution	4.25%	5.86%	-0.01%	-	-	-
Total Shareholder Return	8.35%	12.70%	7.15%	8.18%	5.84%	5.31%

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