Hojeon 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	Mar '26 Mar 26, 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	64,264	67,925	71,634	73,280	75,038	90,660
Market Cap Growth	-9.59%	-5.18%	-2.25%	-2.34%	-17.23%	21.79%
Enterprise Value	172,743	233,935	227,524	189,533	165,620	206,634
Last Close Price	7500.00	7720.00	7407.31	7166.84	7066.96	8536.07
PE Ratio	5.63	5.44	3.05	4.25	2.78	7.70
Forward PE	3.33	4.11	4.11	4.11	4.11	4.94
PS Ratio	0.12	0.13	0.15	0.17	0.16	0.26
PB Ratio	0.35	0.37	0.40	0.48	0.55	0.76
P/TBV Ratio	0.42	0.45	0.47	0.56	0.65	0.89
P/FCF Ratio	7.47	7.89	-	7.35	3.87	9.50
P/OCF Ratio	2.53	2.67	191.85	2.83	2.16	6.58
EV/Sales Ratio	0.33	0.45	0.49	0.43	0.35	0.60
EV/EBITDA Ratio	4.91	6.65	5.98	4.44	3.61	7.66
EV/EBIT Ratio	6.90	9.35	7.87	5.48	4.32	10.02
EV/FCF Ratio	20.07	27.18	-	19.00	8.54	21.65
Debt / Equity Ratio	0.95	0.95	0.90	0.82	0.91	1.03
Debt / EBITDA Ratio	4.99	4.99	4.18	2.92	2.69	4.60
Debt / FCF Ratio	20.42	20.42	-	12.50	6.36	12.99
Net Debt / Equity Ratio	0.58	0.58	0.62	0.48	0.54	0.67
Net Debt / EBITDA Ratio	3.04	3.04	2.91	1.70	1.59	2.98
Net Debt / FCF Ratio	12.45	12.45	-4.93	7.27	3.76	8.43
Asset Turnover	1.28	1.28	1.30	1.40	1.55	1.20
Inventory Turnover	4.03	4.03	4.11	4.30	3.87	2.92
Quick Ratio	0.76	0.76	0.58	0.75	0.63	0.65
Current Ratio	1.36	1.36	1.18	1.27	1.32	1.46
Return on Equity (ROE)	6.24%	6.24%	14.08%	11.97%	20.95%	10.37%
Return on Assets (ROA)	3.85%	3.85%	5.08%	6.85%	7.75%	4.48%
Return on Invested Capital (ROIC)	5.18%	5.66%	7.66%	11.94%	12.93%	6.21%
Return on Capital Employed (ROCE)	10.60%	10.60%	14.40%	20.20%	22.80%	12.10%
Earnings Yield	19.42%	18.38%	32.82%	23.53%	35.96%	12.99%
FCF Yield	13.39%	12.67%	-31.33%	13.61%	25.86%	10.53%
Dividend Yield	5.33%	-	-	4.19%	4.25%	2.93%
Payout Ratio	28.45%	28.45%	11.81%	16.10%	8.28%	13.84%
Buyback Yield / Dilution	7.36%	7.36%	14.66%	7.73%	-13.76%	-50.50%
Total Shareholder Return	12.69%	7.36%	14.66%	11.92%	-9.52%	-47.57%

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