Woojin 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 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	479,493	336,138	126,238	184,304	166,072	163,297
Market Cap Growth	217.11%	166.27%	-31.50%	10.98%	1.70%	88.28%
Enterprise Value	469,801	317,801	99,562	170,150	157,408	175,104
Last Close Price	24350.00	16944.95	6267.23	8821.39	7776.20	7508.43
PE Ratio	55.22	38.60	9.27	15.79	17.55	-
Forward PE	-	20.64	20.64	20.64	20.64	20.64
PS Ratio	3.19	2.24	0.90	1.43	1.34	1.52
PB Ratio	1.98	1.39	0.54	0.93	0.94	1.02
P/TBV Ratio	2.62	1.83	0.72	1.22	1.20	1.32
P/FCF Ratio	-	-	8.57	9.35	11.53	30.22
P/OCF Ratio	90.18	63.22	7.44	8.12	9.99	22.84
EV/Sales Ratio	3.12	2.11	0.71	1.32	1.27	1.63
EV/EBITDA Ratio	26.57	18.09	5.22	9.17	10.46	15.53
EV/EBIT Ratio	33.03	22.53	6.16	10.98	13.12	20.66
EV/FCF Ratio	-24.47	-	6.76	8.63	10.93	32.41
Debt / Equity Ratio	0.05	0.05	0.01	0.01	0.12	0.27
Debt / EBITDA Ratio	0.64	0.64	0.08	0.10	1.37	3.75
Debt / FCF Ratio	-	-	0.10	0.09	1.43	7.83
Net Debt / Equity Ratio	-0.22	-0.22	-0.31	-0.26	-0.16	-0.04
Net Debt / EBITDA Ratio	-3.00	-3.00	-3.80	-2.79	-1.93	-0.63
Net Debt / FCF Ratio	2.75	2.75	-4.92	-2.63	-2.01	-1.31
Asset Turnover	0.52	0.52	0.55	0.55	0.54	0.46
Inventory Turnover	3.91	3.91	4.38	4.25	4.05	3.51
Quick Ratio	2.73	2.73	3.24	2.41	1.80	2.58
Current Ratio	4.41	4.41	4.66	3.62	2.72	3.53
Return on Equity (ROE)	4.66%	4.66%	7.80%	7.46%	7.01%	-3.52%
Return on Assets (ROA)	3.07%	3.07%	3.91%	4.14%	3.28%	2.25%
Return on Invested Capital (ROIC)	6.23%	6.49%	8.54%	9.50%	6.49%	4.98%
Return on Capital Employed (ROCE)	5.20%	5.20%	6.50%	7.30%	6.20%	4.20%
Earnings Yield	1.82%	2.59%	10.78%	6.33%	5.70%	-4.80%
FCF Yield	-4.00%	-5.71%	11.67%	10.70%	8.67%	3.31%
Dividend Yield	1.13%	-	-	2.27%	1.93%	1.33%
Payout Ratio	84.72%	84.72%	40.91%	43.81%	27.50%	-
Buyback Yield / Dilution	0.36%	0.36%	0.01%	-	-0.22%	1.07%
Total Shareholder Return	1.49%	0.36%	0.01%	2.27%	1.70%	2.41%

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