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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 1, 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	74,745	138,150	176,574	288,469	270,439	357,769
Market Cap Growth	-57.83%	-21.76%	-38.79%	6.67%	-24.41%	13.11%
Enterprise Value	312,196	373,931	322,076	432,999	380,435	440,287
Last Close Price	1407.00	2556.00	2934.76	4519.65	4174.52	5278.51
PE Ratio	-	-	-	-	89.32	8.26
Forward PE	-	-	9.12	10.19	8.69	9.80
PS Ratio	0.10	0.17	0.20	0.32	0.29	0.44
PB Ratio	0.30	0.53	0.58	0.90	0.71	0.93
P/TBV Ratio	0.34	0.59	0.66	1.07	0.91	1.06
P/FCF Ratio	0.97	1.84	3.03	5.08	4.79	3.95
P/OCF Ratio	0.92	1.75	2.79	3.93	2.86	3.78
EV/Sales Ratio	0.40	0.47	0.37	0.49	0.41	0.54
EV/EBITDA Ratio	5.87	7.95	4.39	5.30	3.97	5.67
EV/EBIT Ratio	-	-	43.67	95.10	14.76	16.43
EV/FCF Ratio	4.05	4.97	5.52	7.63	6.74	4.86
Debt / Equity Ratio	1.16	1.06	0.55	0.53	0.38	0.33
Debt / EBITDA Ratio	5.37	5.87	2.26	2.09	1.49	1.63
Debt / FCF Ratio	3.70	3.67	2.85	3.01	2.52	1.40
Net Debt / Equity Ratio	0.93	0.82	0.40	0.41	0.23	0.11
Net Debt / EBITDA Ratio	4.31	4.55	1.66	1.62	0.90	0.55
Net Debt / FCF Ratio	2.97	2.84	2.08	2.33	1.53	0.47
Asset Turnover	1.13	1.13	1.22	1.16	1.20	1.13
Inventory Turnover	7.62	8.19	7.23	7.26	8.40	9.57
Quick Ratio	0.42	0.45	0.57	0.51	0.60	0.71
Current Ratio	0.76	0.79	1.06	1.06	1.19	1.29
Return on Equity (ROE)	-5.96%	-8.07%	-6.37%	-9.19%	0.89%	11.46%
Return on Assets (ROA)	-0.42%	-1.08%	0.65%	0.37%	2.06%	2.33%
Return on Invested Capital (ROIC)	-0.97%	-2.73%	1.68%	0.99%	2.67%	5.24%
Return on Capital Employed (ROCE)	-1.70%	-4.30%	2.20%	1.20%	6.10%	6.50%
Earnings Yield	-21.12%	-16.46%	-11.02%	-10.71%	1.12%	12.11%
FCF Yield	103.11%	54.50%	33.04%	19.68%	20.89%	25.35%
Payout Ratio	-	-	-	-	483.83%	28.97%
Buyback Yield / Dilution	23.35%	1.82%	-	-	0.83%	6.67%