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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 15, 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	460,385	523,792	558,055	829,009	604,288	861,306
Market Cap Growth	-3.47%	-6.14%	-32.68%	37.19%	-29.84%	25.43%
Enterprise Value	762,478	852,897	889,987	914,725	961,559	1,263,776
Last Close Price	11690.00	12645.90	12911.73	19180.81	13715.75	18962.33
PE Ratio	8.04	9.15	9.62	7.40	7.06	12.79
Forward PE	7.39	8.68	4.80	6.45	5.28	9.51
PS Ratio	0.24	0.27	0.31	0.49	0.27	0.52
PB Ratio	0.63	0.71	0.79	1.29	1.13	1.86
P/TBV Ratio	0.65	0.74	0.82	1.31	1.14	1.88
P/FCF Ratio	-	-	-	5.68	3.57	-
P/OCF Ratio	5.39	6.14	9.91	4.36	3.07	-
PEG Ratio	-	0.60	0.60	0.60	0.60	0.60
EV/Sales Ratio	0.39	0.44	0.50	0.54	0.44	0.76
EV/EBITDA Ratio	5.78	6.56	5.04	4.58	4.53	9.27
EV/EBIT Ratio	8.93	10.23	6.26	5.44	5.35	11.85
EV/FCF Ratio	-15.78	-	-	6.26	5.68	-
Debt / Equity Ratio	0.84	0.84	0.76	0.69	1.02	1.26
Debt / EBITDA Ratio	4.74	4.74	3.05	2.22	2.59	4.30
Debt / FCF Ratio	-	-	-	3.04	3.25	-
Net Debt / Equity Ratio	0.41	0.41	0.56	0.35	0.55	1.08
Net Debt / EBITDA Ratio	2.32	2.32	2.24	1.14	1.40	3.68
Net Debt / FCF Ratio	-6.25	-6.25	-156.54	1.56	1.76	-2.81
Asset Turnover	1.31	1.31	1.35	1.38	1.80	1.50
Inventory Turnover	5.48	5.48	5.30	4.89	5.36	4.65
Quick Ratio	0.86	0.86	0.62	0.80	0.69	0.55
Current Ratio	1.45	1.45	1.21	1.36	1.24	1.20
Return on Equity (ROE)	7.93%	7.93%	8.63%	18.98%	17.10%	15.20%
Return on Assets (ROA)	3.52%	3.52%	6.68%	8.49%	9.14%	5.96%
Return on Invested Capital (ROIC)	5.66%	5.53%	9.43%	15.68%	13.10%	9.05%
Return on Capital Employed (ROCE)	8.90%	8.90%	16.60%	22.80%	29.00%	18.60%
Earnings Yield	12.44%	10.93%	10.40%	13.51%	14.17%	7.82%
FCF Yield	-10.50%	-9.23%	-0.45%	17.61%	28.01%	-20.70%
Dividend Yield	5.21%	4.75%	3.87%	2.61%	3.65%	2.64%
Payout Ratio	34.39%	34.39%	33.93%	17.51%	22.91%	29.13%
Buyback Yield / Dilution	-	-	-0.18%	-0.18%	-	-
Total Shareholder Return	5.28%	4.75%	3.69%	2.42%	3.65%	2.64%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.