Visang Education 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	Apr '26 Apr 7, 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	70,936	59,971	52,804	66,403	71,671	95,562
Market Cap Growth	19.75%	13.57%	-20.48%	-7.35%	-25.00%	17.29%
Enterprise Value	167,174	165,392	192,787	149,734	89,096	84,316
Last Close Price	5790.00	4895.00	4115.70	5175.66	5586.27	7326.26
PE Ratio	3.33	2.82	-	-	-	15.79
PS Ratio	0.26	0.22	0.21	0.26	0.28	0.44
PB Ratio	0.36	0.30	0.30	0.37	0.36	0.48
P/TBV Ratio	0.36	0.31	0.31	0.40	0.37	0.49
P/FCF Ratio	3.16	2.67	-	-	-	8.97
P/OCF Ratio	2.79	2.36	2.38	-	35.78	4.87
EV/Sales Ratio	0.62	0.62	0.78	0.59	0.35	0.39
EV/EBITDA Ratio	4.98	4.94	10.00	20.49	4.36	3.46
EV/EBIT Ratio	7.79	7.74	20.60	-	28.11	10.51
EV/FCF Ratio	7.45	7.37	-	-	-	7.91
Debt / Equity Ratio	0.70	0.70	0.85	0.66	0.18	0.07
Debt / EBITDA Ratio	4.19	4.19	7.82	16.27	1.77	0.57
Debt / FCF Ratio	6.26	6.26	-	-	-	1.30
Net Debt / Equity Ratio	0.48	0.48	0.70	0.53	0.13	-0.06
Net Debt / EBITDA Ratio	2.87	2.87	6.49	13.13	1.21	-0.47
Net Debt / FCF Ratio	4.29	4.29	-7.42	-1.64	-0.97	-1.07
Asset Turnover	0.68	0.68	0.66	0.75	0.87	0.81
Inventory Turnover	3.94	3.94	3.09	2.74	3.41	5.33
Quick Ratio	0.66	0.66	0.92	0.56	1.08	1.39
Current Ratio	0.80	0.80	1.23	0.80	1.68	1.77
Return on Equity (ROE)	11.28%	11.28%	-1.61%	-6.53%	-0.51%	3.05%
Return on Assets (ROA)	3.39%	3.39%	1.56%	-1.09%	0.68%	1.88%
Return on Invested Capital (ROIC)	6.51%	6.29%	3.23%	-2.36%	-4.76%	2.98%
Return on Capital Employed (ROCE)	10.40%	10.40%	3.30%	-3.20%	1.40%	3.90%
Earnings Yield	30.01%	35.50%	-5.49%	-18.61%	-1.42%	6.33%
FCF Yield	31.63%	37.41%	-31.95%	-87.87%	-35.60%	11.15%
Dividend Yield	3.87%	-	-	-	1.79%	3.00%
Payout Ratio	-	-	-	-	-	30.37%
Buyback Yield / Dilution	0.20%	0.20%	-0.19%	-	-	-
Total Shareholder Return	4.07%	0.20%	-0.19%	-	1.79%	3.00%

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