Hansae 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 3, 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	539,939	558,055	829,009	604,288	861,306	686,691
Market Cap Growth	5.79%	-32.68%	37.19%	-29.84%	25.43%	1.16%
Enterprise Value	869,044	889,987	914,725	961,559	1,263,776	1,067,697
Last Close Price	13710.00	13579.58	20172.92	14425.19	19943.14	15537.81
PE Ratio	16.30	9.62	7.40	7.06	12.79	19.58
Forward PE	8.22	4.80	6.45	5.28	9.51	12.91
PS Ratio	0.29	0.31	0.49	0.27	0.52	0.40
PB Ratio	0.75	0.79	1.29	1.13	1.86	1.63
P/TBV Ratio	0.78	0.82	1.31	1.14	1.88	1.66
P/FCF Ratio	-	-	5.68	3.57	-	33.89
P/OCF Ratio	6.82	9.91	4.36	3.07	-	13.55
PEG Ratio	-	0.60	0.60	0.60	0.60	0.60
EV/Sales Ratio	0.46	0.50	0.54	0.44	0.76	0.63
EV/EBITDA Ratio	6.80	5.04	4.58	4.53	9.27	10.42
EV/EBIT Ratio	10.02	6.26	5.44	5.35	11.85	16.46
EV/FCF Ratio	-17.13	-	6.26	5.68	-	52.69
Debt / Equity Ratio	0.91	0.76	0.69	1.02	1.26	1.11
Debt / EBITDA Ratio	5.19	3.05	2.22	2.59	4.30	4.58
Debt / FCF Ratio	-	-	3.04	3.25	-	23.15
Net Debt / Equity Ratio	0.46	0.56	0.35	0.55	1.08	0.54
Net Debt / EBITDA Ratio	2.59	2.24	1.14	1.40	3.68	2.21
Net Debt / FCF Ratio	-6.49	-156.54	1.56	1.76	-2.81	11.19
Asset Turnover	1.31	1.35	1.38	1.80	1.50	1.54
Inventory Turnover	6.10	5.30	4.89	5.36	4.65	5.73
Quick Ratio	0.53	0.62	0.80	0.69	0.55	0.82
Current Ratio	1.38	1.21	1.36	1.24	1.20	1.37
Return on Equity (ROE)	4.62%	8.63%	18.98%	17.10%	15.20%	17.79%
Return on Assets (ROA)	3.72%	6.68%	8.49%	9.14%	5.96%	3.69%
Return on Invested Capital (ROIC)	5.08%	9.43%	15.68%	13.10%	9.05%	9.25%
Return on Capital Employed (ROCE)	9.30%	16.60%	22.80%	29.00%	18.60%	12.00%
Earnings Yield	6.14%	10.40%	13.51%	14.17%	7.82%	5.11%
FCF Yield	-9.40%	-0.45%	17.61%	28.01%	-20.70%	2.95%
Dividend Yield	4.20%	3.68%	2.48%	3.47%	2.51%	3.22%
Payout Ratio	59.43%	33.93%	17.51%	22.91%	29.13%	55.95%
Buyback Yield / Dilution	-	-0.18%	-0.18%	-	-	-
Total Shareholder Return	4.20%	3.50%	2.29%	3.47%	2.51%	3.22%

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