Miwon Holdings 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	150,504	156,293	181,300	182,457	254,667	350,745
Market Cap Growth	-10.47%	-13.79%	-0.64%	-28.35%	-27.39%	95.58%
Enterprise Value	261,740	285,186	316,369	319,108	387,842	458,655
Last Close Price	65000.00	67500.00	77505.65	77310.31	106972.62	146392.92
PE Ratio	5.75	5.97	7.18	13.81	12.62	10.59
PS Ratio	0.31	0.32	0.38	0.41	0.51	0.83
PB Ratio	0.46	0.48	0.61	0.68	0.99	1.49
P/TBV Ratio	0.53	0.55	0.71	0.79	1.17	1.76
P/FCF Ratio	5.73	5.95	21.82	63.64	-	21.02
P/OCF Ratio	5.26	5.47	14.67	8.54	11.03	17.41
EV/Sales Ratio	0.53	0.58	0.66	0.72	0.78	1.09
EV/EBITDA Ratio	5.34	9.69	9.96	13.80	13.46	12.80
EV/EBIT Ratio	6.56	14.02	13.74	20.50	16.98	15.43
EV/FCF Ratio	9.97	10.86	38.08	111.31	-	27.49
Debt / Equity Ratio	0.28	0.28	0.36	0.41	0.42	0.37
Debt / EBITDA Ratio	3.13	3.13	3.38	4.77	3.72	2.46
Debt / FCF Ratio	3.51	3.51	12.92	38.45	-	5.29
Net Debt / Equity Ratio	0.23	0.23	0.32	0.36	0.38	0.32
Net Debt / EBITDA Ratio	2.51	2.51	2.98	4.25	3.39	2.07
Net Debt / FCF Ratio	2.82	2.82	11.41	34.29	-27.91	4.45
Asset Turnover	0.96	0.96	0.99	0.93	1.09	1.11
Inventory Turnover	5.22	5.22	6.10	5.23	5.85	7.36
Quick Ratio	0.62	0.62	0.61	0.65	0.47	0.68
Current Ratio	1.30	1.30	1.31	1.23	1.15	1.23
Return on Equity (ROE)	9.75%	9.75%	10.31%	6.48%	10.81%	18.54%
Return on Assets (ROA)	2.49%	2.49%	2.99%	2.04%	3.13%	4.90%
Return on Invested Capital (ROIC)	4.22%	4.34%	5.15%	4.31%	6.88%	8.25%
Return on Capital Employed (ROCE)	5.10%	5.10%	6.00%	4.30%	6.60%	9.40%
Earnings Yield	17.39%	16.74%	13.93%	7.24%	7.92%	9.45%
FCF Yield	17.45%	16.80%	4.58%	1.57%	-1.38%	4.76%
Dividend Yield	1.09%	-	-	0.91%	0.65%	0.34%
Payout Ratio	13.68%	13.68%	13.69%	24.45%	11.63%	31.66%
Buyback Yield / Dilution	-0.01%	-0.01%	0.00%	-0.01%	0.04%	0.30%
Total Shareholder Return	1.08%	-0.01%	0.00%	0.89%	0.69%	0.65%

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