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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 19, 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	176,690	176,308	164,751	193,174	161,886	307,772
Market Cap Growth	10.05%	7.02%	-14.71%	19.33%	-47.40%	50.64%
Enterprise Value	134,466	160,096	141,953	211,800	222,276	389,241
Last Close Price	13150.00	13620.00	12457.23	16652.77	14182.56	19197.47
PE Ratio	10.73	10.71	4.68	6.93	14.02	21.31
PS Ratio	0.23	0.23	0.21	0.25	0.22	0.42
PB Ratio	0.42	0.42	0.41	0.52	0.46	0.89
P/TBV Ratio	0.44	0.44	0.42	0.53	0.48	0.96
P/FCF Ratio	8.56	8.54	4.86	3.96	5.69	22.21
P/OCF Ratio	5.41	5.40	3.81	3.17	4.03	12.95
EV/Sales Ratio	0.17	0.21	0.18	0.27	0.30	0.53
EV/EBITDA Ratio	2.88	3.53	2.46	3.70	5.47	9.71
EV/EBIT Ratio	4.27	5.29	3.27	4.99	8.64	15.50
EV/FCF Ratio	6.52	7.76	4.18	4.34	7.81	28.09
Debt / Equity Ratio	0.17	0.17	0.11	0.22	0.30	0.34
Debt / EBITDA Ratio	1.56	1.56	0.76	1.44	2.60	2.95
Debt / FCF Ratio	3.42	3.42	1.30	1.69	3.71	8.53
Net Debt / Equity Ratio	-0.10	-0.10	-0.09	-0.02	0.10	0.17
Net Debt / EBITDA Ratio	-0.93	-0.93	-0.60	-0.14	0.86	1.44
Net Debt / FCF Ratio	-2.06	-2.06	-1.03	-0.16	1.22	4.16
Asset Turnover	1.13	1.13	1.19	1.17	1.12	1.09
Inventory Turnover	7.76	7.76	8.32	8.13	7.73	7.70
Quick Ratio	1.21	1.21	1.08	1.13	1.01	1.03
Current Ratio	1.63	1.63	1.47	1.52	1.42	1.44
Return on Equity (ROE)	4.00%	4.00%	9.17%	8.31%	3.45%	4.26%
Return on Assets (ROA)	2.78%	2.78%	4.06%	3.97%	2.40%	2.35%
Return on Invested Capital (ROIC)	4.46%	4.62%	9.13%	9.01%	4.31%	3.80%
Return on Capital Employed (ROCE)	6.20%	6.20%	9.50%	9.20%	5.70%	5.50%
Earnings Yield	9.32%	9.34%	21.34%	14.43%	7.13%	4.69%
FCF Yield	11.68%	11.71%	20.59%	25.28%	17.59%	4.50%
Dividend Yield	3.01%	-	-	1.95%	1.94%	1.43%
Payout Ratio	43.52%	43.52%	18.92%	20.20%	48.74%	38.97%
Buyback Yield / Dilution	-0.03%	-0.03%	-0.03%	-	-	-
Total Shareholder Return	2.99%	-0.03%	-0.03%	1.95%	1.94%	1.43%

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