Woongjin Thinkbig 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	Mar '26 Mar 20, 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	130,799	176,574	288,469	270,439	357,769	316,295
Market Cap Growth	-27.45%	-38.79%	6.67%	-24.41%	13.11%	-21.39%
Enterprise Value	366,580	322,076	432,999	380,435	440,287	338,613
Last Close Price	1210.00	1467.38	2259.83	2087.26	2639.25	2205.55
PE Ratio	-	-	-	89.32	8.26	331.73
Forward PE	-	9.12	10.19	8.52	9.80	14.35
PS Ratio	0.16	0.20	0.32	0.29	0.44	0.49
PB Ratio	0.49	0.58	0.90	0.71	0.93	0.82
P/TBV Ratio	0.55	0.66	1.07	0.91	1.06	0.90
P/FCF Ratio	1.77	3.03	5.08	4.79	3.95	6.65
P/OCF Ratio	1.70	2.79	3.93	2.86	3.78	6.34
EV/Sales Ratio	0.45	0.37	0.49	0.41	0.54	0.52
EV/EBITDA Ratio	6.83	4.39	5.30	3.97	5.67	5.76
EV/EBIT Ratio	-	43.67	95.10	14.76	16.43	26.22
EV/FCF Ratio	4.97	5.52	7.63	6.74	4.86	7.11
Debt / Equity Ratio	1.04	0.55	0.53	0.38	0.33	0.25
Debt / EBITDA Ratio	5.17	2.26	2.09	1.49	1.63	1.65
Debt / FCF Ratio	3.79	2.85	3.01	2.52	1.40	2.04
Net Debt / Equity Ratio	0.85	0.40	0.41	0.23	0.11	0.00
Net Debt / EBITDA Ratio	4.21	1.66	1.62	0.90	0.55	0.03
Net Debt / FCF Ratio	3.08	2.08	2.33	1.53	0.47	0.03
Asset Turnover	1.13	1.22	1.16	1.20	1.13	0.41
Inventory Turnover	7.16	7.23	7.26	8.40	9.57	8.61
Quick Ratio	0.45	0.57	0.51	0.60	0.71	0.85
Current Ratio	0.79	1.06	1.06	1.19	1.29	1.62
Return on Equity (ROE)	-10.52%	-6.37%	-9.19%	0.89%	11.46%	0.08%
Return on Assets (ROA)	-0.60%	0.65%	0.37%	2.06%	2.33%	0.52%
Return on Invested Capital (ROIC)	-1.39%	1.68%	0.99%	2.67%	5.24%	0.11%
Return on Capital Employed (ROCE)	-2.40%	2.20%	1.20%	6.10%	6.50%	3.30%
Earnings Yield	-24.00%	-11.02%	-10.71%	1.12%	12.11%	0.30%
FCF Yield	56.35%	33.04%	19.68%	20.89%	25.35%	15.05%
Dividend Yield	7.44%	6.13%	-	-	-	-
Payout Ratio	-	-	-	483.83%	28.97%	4796.74%
Buyback Yield / Dilution	0.80%	-	-	0.83%	6.67%	-4.09%
Total Shareholder Return	8.23%	6.13%	-	0.83%	6.67%	-4.09%

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