LF Corp. 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	611,976	429,113	377,664	452,514	490,935	418,362
Market Cap Growth	37.99%	13.62%	-16.54%	-7.83%	17.35%	-22.66%
Enterprise Value	1,352,252	919,821	738,930	602,269	775,295	905,443
Last Close Price	22950.00	14788.06	12660.49	14400.21	14956.04	12308.17
PE Ratio	7.64	5.69	4.58	2.97	4.14	24.17
Forward PE	-	4.25	4.25	4.25	4.44	6.03
PS Ratio	0.33	0.22	0.20	0.23	0.27	0.26
PB Ratio	0.34	0.24	0.22	0.27	0.33	0.30
P/TBV Ratio	0.44	0.31	0.29	0.36	0.44	0.43
P/FCF Ratio	13.95	-	-	45.99	2.13	1.66
P/OCF Ratio	1.85	2.72	4.08	2.81	1.58	1.37
EV/Sales Ratio	0.73	0.47	0.39	0.31	0.43	0.56
EV/EBITDA Ratio	6.06	4.32	5.06	2.27	3.28	5.53
EV/EBIT Ratio	9.57	7.34	12.82	3.26	4.89	11.68
EV/FCF Ratio	30.82	-	-	61.21	3.37	3.59
Debt / Equity Ratio	0.53	0.47	0.39	0.31	0.43	0.55
Debt / EBITDA Ratio	4.89	3.89	4.56	1.95	2.71	4.77
Debt / FCF Ratio	21.99	-	-	52.50	2.78	3.10
Net Debt / Equity Ratio	0.29	0.14	0.06	-0.02	0	0.14
Net Debt / EBITDA Ratio	2.69	1.17	0.68	-0.13	0	1.20
Net Debt / FCF Ratio	12.11	-31.99	-0.84	-3.44	0	0.78
Asset Turnover	0.61	0.69	0.71	0.77	0.71	0.66
Inventory Turnover	1.94	2.03	1.81	2.10	2.25	2.11
Quick Ratio	0.83	1.66	0.95	0.99	1.32	1.04
Current Ratio	1.53	2.52	1.53	1.62	1.89	1.50
Return on Equity (ROE)	5.15%	5.20%	4.75%	11.24%	9.35%	2.04%
Return on Assets (ROA)	2.38%	2.76%	1.35%	4.51%	3.95%	1.98%
Return on Invested Capital (ROIC)	3.93%	5.15%	3.36%	9.39%	6.97%	2.43%
Return on Capital Employed (ROCE)	4.80%	5.20%	3.00%	10.00%	8.20%	4.40%
Earnings Yield	13.41%	17.59%	21.85%	33.65%	24.17%	4.14%
FCF Yield	7.17%	-1.82%	-31.16%	2.17%	46.88%	60.30%
Dividend Yield	3.08%	4.73%	5.53%	4.86%	4.01%	4.06%
Payout Ratio	24.88%	28.00%	26.07%	13.11%	13.61%	93.84%
Buyback Yield / Dilution	3.28%	1.58%	-	-	0.57%	2.11%
Total Shareholder Return	6.36%	6.31%	5.53%	4.86%	4.58%	6.17%

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