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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 30, 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	13,339,781	9,196,850	4,805,656	2,844,164	2,009,440	1,495,093
Market Cap Growth	110.70%	91.38%	68.97%	41.54%	34.40%	126.21%
Enterprise Value	14,174,907	10,032,878	5,002,928	3,249,295	2,437,512	2,325,289
Last Close Price	611000.00	421000.00	220500.00	129012.11	89787.84	65731.23
PE Ratio	52.65	36.30	21.90	16.26	16.35	14.23
Forward PE	35.76	25.16	19.63	15.32	12.22	15.95
PS Ratio	3.10	2.13	1.47	1.23	0.91	0.82
PB Ratio	9.04	6.23	3.80	2.70	2.15	1.96
P/TBV Ratio	13.46	9.28	6.90	2.76	2.19	2.00
P/FCF Ratio	-	-	10.56	6.97	4.89	14.52
P/OCF Ratio	-	-	5.05	6.09	4.40	11.06
PEG Ratio	1.48	1.07	1.07	1.07	1.07	1.07
EV/Sales Ratio	3.29	2.33	1.53	1.41	1.10	1.28
EV/EBITDA Ratio	31.86	22.60	16.19	12.73	10.47	15.07
EV/EBIT Ratio	44.19	31.36	22.40	17.43	13.61	23.92
EV/FCF Ratio	-18.80	-	11.00	7.97	5.94	22.57
Debt / Equity Ratio	0.64	0.64	0.35	0.24	0.39	0.72
Debt / EBITDA Ratio	2.13	2.13	1.41	0.99	1.57	3.56
Debt / FCF Ratio	-	-	0.96	0.62	0.89	5.33
Net Debt / Equity Ratio	0.54	0.54	-0.10	-0.20	0.10	0.60
Net Debt / EBITDA Ratio	1.78	1.78	-0.43	-0.85	0.40	2.96
Net Debt / FCF Ratio	-1.05	-1.05	-0.29	-0.53	0.23	4.43
Asset Turnover	0.60	0.60	0.66	0.68	0.80	0.71
Inventory Turnover	7.62	7.62	9.53	8.53	8.43	7.14
Quick Ratio	0.11	0.11	0.22	0.29	0.27	0.17
Current Ratio	0.91	0.91	0.84	0.96	0.96	1.00
Return on Equity (ROE)	17.33%	17.33%	18.37%	17.61%	14.48%	14.63%
Return on Assets (ROA)	2.80%	2.80%	2.79%	3.41%	4.00%	2.35%
Return on Invested Capital (ROIC)	12.09%	16.06%	22.70%	18.91%	12.42%	6.67%
Return on Capital Employed (ROCE)	17.30%	17.30%	14.20%	16.00%	16.10%	8.90%
Earnings Yield	1.90%	2.76%	4.57%	6.15%	6.12%	7.03%
FCF Yield	-5.65%	-8.20%	9.47%	14.34%	20.43%	6.89%
Payout Ratio	20.65%	20.64%	19.37%	18.68%	21.27%	18.56%
Buyback Yield / Dilution	-0.18%	-0.18%	-0.00%	-	-0.18%	-0.14%
Total Shareholder Return	0.15%	-0.18%	-0.00%	-	-0.18%	-0.14%

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