LIG Nex1 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 12, 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	10,048,815	4,805,656	2,844,164	2,009,440	1,495,093	660,935
Market Cap Growth	116.47%	68.97%	41.54%	34.40%	126.21%	-4.93%
Enterprise Value	10,884,843	5,002,928	3,249,295	2,437,512	2,325,289	1,480,747
Last Close Price	460000.00	220500.00	129012.11	89787.84	65731.23	28689.11
PE Ratio	31.25	21.68	16.26	16.35	14.23	11.42
Forward PE	26.85	19.63	15.32	12.22	15.95	12.11
PS Ratio	2.47	1.47	1.23	0.91	0.82	0.41
PB Ratio	6.89	3.88	2.70	2.15	1.96	0.98
P/TBV Ratio	11.20	6.29	2.76	2.19	2.00	1.01
P/FCF Ratio	-	10.56	6.97	4.89	14.52	4.13
P/OCF Ratio	-	5.05	6.09	4.40	11.06	3.44
PEG Ratio	0.88	1.07	1.07	1.07	1.07	1.07
EV/Sales Ratio	2.67	1.53	1.41	1.10	1.28	0.93
EV/EBITDA Ratio	24.00	16.19	12.73	10.47	15.07	12.89
EV/EBIT Ratio	31.73	21.77	17.43	13.61	23.92	23.39
EV/FCF Ratio	-27.84	11.00	7.97	5.94	22.57	9.24
Debt / Equity Ratio	0.62	0.35	0.24	0.39	0.72	0.98
Debt / EBITDA Ratio	1.99	1.41	0.99	1.57	3.56	5.73
Debt / FCF Ratio	-	0.96	0.62	0.89	5.33	4.11
Net Debt / Equity Ratio	0.54	-0.11	-0.20	0.10	0.60	0.71
Net Debt / EBITDA Ratio	1.74	-0.43	-0.85	0.40	2.96	4.18
Net Debt / FCF Ratio	-2.02	-0.29	-0.53	0.23	4.43	3.00
Asset Turnover	0.62	0.66	0.68	0.80	0.71	0.65
Inventory Turnover	8.71	9.53	8.53	8.43	7.14	7.89
Quick Ratio	0.10	0.22	0.29	0.27	0.17	0.26
Current Ratio	0.89	0.84	0.96	0.96	1.00	1.12
Return on Equity (ROE)	23.37%	18.92%	17.61%	14.48%	14.63%	8.86%
Return on Assets (ROA)	3.25%	2.89%	3.41%	4.00%	2.35%	1.61%
Return on Invested Capital (ROIC)	15.90%	23.67%	18.91%	12.42%	6.67%	5.47%
Return on Capital Employed (ROCE)	19.40%	15.20%	16.00%	16.10%	8.90%	5.20%
Earnings Yield	3.20%	4.61%	6.15%	6.12%	7.03%	8.76%
FCF Yield	-3.89%	9.47%	14.34%	20.43%	6.89%	24.23%
Dividend Yield	0.52%	1.09%	-	-	-	3.14%
Payout Ratio	16.28%	19.17%	18.68%	21.27%	18.56%	22.80%
Buyback Yield / Dilution	-0.12%	-	-	-0.18%	-0.14%	1.24%
Total Shareholder Return	0.40%	1.09%	-	-0.18%	-0.14%	4.38%

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