NEXTEEL 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	Jun '26 Jun 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	319,825	236,878	193,715	186,174	-	-
Market Cap Growth	-19.03%	22.28%	4.05%	-	-	-
Enterprise Value	440,226	307,624	227,145	143,688	-	-
Last Close Price	12300.00	9110.00	6877.88	6413.42	-	-
PE Ratio	17.03	6.57	5.57	1.44	-	-
Forward PE	-	1.49	1.49	1.35	-	-
PS Ratio	0.65	0.43	0.35	0.30	-	-
PB Ratio	0.68	0.51	0.42	0.42	-	-
P/TBV Ratio	0.68	0.51	0.42	0.42	-	-
P/FCF Ratio	1950.69	-	5.55	-	-	-
P/OCF Ratio	10.30	9.96	3.20	-	-	-
EV/Sales Ratio	0.89	0.56	0.41	0.23	-	-
EV/EBITDA Ratio	14.55	5.54	2.91	0.85	-	-
EV/EBIT Ratio	31.00	7.70	3.59	0.91	-	-
EV/FCF Ratio	2685.05	-	6.51	-	-	-
Debt / Equity Ratio	0.41	0.32	0.24	0.16	0.25	1.55
Debt / EBITDA Ratio	5.41	2.69	1.44	0.43	0.38	6.37
Debt / FCF Ratio	1178.90	-	3.21	-	0.45	-
Net Debt / Equity Ratio	0.26	0.21	-0.03	-0.03	-0.12	1.38
Net Debt / EBITDA Ratio	3.37	1.76	-0.15	-0.07	-0.18	5.70
Net Debt / FCF Ratio	734.36	-36.75	-0.34	0.23	-0.22	-6.17
Asset Turnover	0.69	0.79	0.83	1.01	1.33	-
Inventory Turnover	2.52	2.77	3.25	3.26	3.55	-
Quick Ratio	0.84	0.98	1.08	1.15	0.70	0.31
Current Ratio	1.64	1.92	2.05	2.00	1.25	0.79
Return on Equity (ROE)	3.97%	7.76%	7.62%	35.49%	74.56%	-
Return on Assets (ROA)	1.72%	3.59%	5.92%	15.98%	22.56%	-
Return on Invested Capital (ROIC)	2.56%	6.11%	9.61%	35.65%	56.14%	6.88%
Return on Capital Employed (ROCE)	3.60%	7.30%	11.90%	32.40%	50.70%	9.90%
Earnings Yield	5.87%	15.22%	17.94%	69.60%	-	-
FCF Yield	0.05%	-1.13%	18.01%	-28.90%	-	-
Payout Ratio	194.50%	101.35%	52.37%	10.04%	1.68%	-
Buyback Yield / Dilution	-0.01%	-	-9.78%	9.86%	-64.35%	-