NOROO Paint & Coatings 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 25, 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	188,299	164,751	193,174	161,886	307,772	204,313
Market Cap Growth	19.05%	-14.71%	19.33%	-47.40%	50.64%	20.86%
Enterprise Value	172,087	141,953	211,800	222,276	389,241	282,019
Last Close Price	9100.00	7623.85	8504.89	6869.42	12778.41	8323.20
PE Ratio	9.95	4.79	6.93	14.02	21.31	11.36
Forward PE	-	6.71	6.71	6.71	6.71	6.71
PS Ratio	0.24	0.21	0.25	0.22	0.42	0.32
PB Ratio	0.45	0.41	0.52	0.46	0.89	0.61
P/TBV Ratio	0.47	0.42	0.53	0.48	0.96	0.66
P/FCF Ratio	22.69	4.86	3.96	5.69	22.21	7.79
P/OCF Ratio	9.65	3.81	3.17	4.03	12.95	5.12
EV/Sales Ratio	0.22	0.18	0.27	0.30	0.53	0.44
EV/EBITDA Ratio	3.76	2.46	3.70	5.47	9.71	5.92
EV/EBIT Ratio	5.57	3.27	4.99	8.64	15.50	8.76
EV/FCF Ratio	20.73	4.18	4.34	7.81	28.09	10.76
Debt / Equity Ratio	0.17	0.11	0.22	0.30	0.34	0.37
Debt / EBITDA Ratio	1.54	0.76	1.44	2.60	2.95	2.59
Debt / FCF Ratio	8.33	1.30	1.69	3.71	8.53	4.70
Net Debt / Equity Ratio	-0.04	-0.09	-0.02	0.10	0.17	0.18
Net Debt / EBITDA Ratio	-0.37	-0.60	-0.14	0.86	1.44	1.23
Net Debt / FCF Ratio	-1.98	-1.03	-0.16	1.22	4.16	2.22
Asset Turnover	1.16	1.19	1.17	1.12	1.09	0.99
Inventory Turnover	7.48	8.32	8.13	7.73	7.70	6.72
Quick Ratio	1.19	1.08	1.13	1.01	1.03	0.85
Current Ratio	1.60	1.47	1.52	1.42	1.44	1.19
Return on Equity (ROE)	4.88%	9.17%	8.31%	3.45%	4.26%	5.48%
Return on Assets (ROA)	2.73%	4.06%	3.97%	2.40%	2.35%	3.11%
Return on Invested Capital (ROIC)	4.81%	9.13%	9.01%	4.31%	3.80%	5.29%
Return on Capital Employed (ROCE)	6.20%	9.50%	9.20%	5.70%	5.50%	7.80%
Earnings Yield	9.85%	21.34%	14.43%	7.13%	4.69%	8.80%
FCF Yield	4.41%	20.59%	25.28%	17.59%	4.50%	12.83%
Dividend Yield	3.85%	4.59%	3.82%	4.00%	2.15%	3.30%
Payout Ratio	36.31%	18.92%	20.20%	48.74%	38.97%	31.31%
Buyback Yield / Dilution	-0.15%	-	-	-	-	-
Total Shareholder Return	3.71%	4.59%	3.82%	4.00%	2.15%	3.30%

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