Iljin Electric Co.,Ltd 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 8, 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	3,537,653	2,593,643	1,299,206	394,449	196,854	189,439
Market Cap Growth	161.27%	99.63%	229.37%	100.38%	3.91%	61.20%
Enterprise Value	3,579,994	2,604,696	1,390,500	568,865	425,112	354,932
Last Close Price	74200.00	54400.00	26990.97	10424.10	4815.34	4524.64
PE Ratio	30.27	24.97	28.13	11.42	8.13	12.68
PS Ratio	1.69	1.27	0.82	0.32	0.17	0.20
PB Ratio	5.87	4.41	2.60	1.06	0.57	0.59
P/TBV Ratio	5.94	4.46	2.62	1.07	0.57	0.59
P/FCF Ratio	-	33.86	29.30	13.09	6.72	-
P/OCF Ratio	-	25.64	11.41	7.30	3.63	15.99
EV/Sales Ratio	1.71	1.27	0.88	0.46	0.37	0.38
EV/EBITDA Ratio	19.25	15.41	15.08	7.78	9.17	9.57
EV/EBIT Ratio	21.29	17.16	17.58	9.45	13.65	17.56
EV/FCF Ratio	-98.79	34.00	31.36	18.87	14.52	-
Debt / Equity Ratio	0.38	0.16	0.29	0.51	0.57	0.69
Debt / EBITDA Ratio	1.22	0.54	1.56	2.57	4.26	5.99
Debt / FCF Ratio	-	1.19	3.24	6.23	6.75	-
Net Debt / Equity Ratio	0.07	-0.08	0.01	0.35	0.45	0.61
Net Debt / EBITDA Ratio	0.23	-0.28	0.03	1.79	3.38	5.30
Net Debt / FCF Ratio	-1.17	-0.61	0.06	4.33	5.35	-48.61
Asset Turnover	1.42	1.47	1.45	1.41	1.39	1.15
Inventory Turnover	5.80	6.08	7.27	8.08	7.76	7.25
Quick Ratio	0.65	0.64	0.64	0.69	0.63	0.54
Current Ratio	1.16	1.16	1.16	1.13	1.12	0.98
Return on Equity (ROE)	21.03%	19.08%	10.60%	9.65%	7.25%	4.73%
Return on Assets (ROA)	7.14%	6.84%	4.54%	4.25%	2.32%	1.55%
Return on Invested Capital (ROIC)	21.83%	21.20%	11.41%	9.51%	5.33%	2.99%
Return on Capital Employed (ROCE)	23.80%	22.00%	12.30%	11.10%	6.00%	4.30%
Earnings Yield	3.31%	4.01%	3.56%	8.76%	12.30%	7.89%
FCF Yield	-1.02%	2.95%	3.41%	7.64%	14.87%	-2.14%
Dividend Yield	0.62%	0.92%	-	-	-	-
Payout Ratio	12.23%	13.77%	17.66%	13.95%	15.30%	14.88%
Buyback Yield / Dilution	0.07%	-1.29%	-19.85%	-5.94%	-	-
Total Shareholder Return	0.69%	-0.37%	-19.85%	-5.94%	-	-