DSR Corp 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	60,320	61,040	69,120	88,480	91,680	100,000
Market Cap Growth	-1.44%	-11.69%	-21.88%	-3.49%	-8.32%	36.17%
Enterprise Value	126,693	128,394	137,617	187,140	131,774	134,880
Last Close Price	3770.00	3745.09	4165.30	5257.92	5391.62	5828.12
PE Ratio	4.40	4.20	3.95	3.68	7.46	11.20
PS Ratio	0.20	0.20	0.24	0.24	0.34	0.43
PB Ratio	0.25	0.26	0.32	0.44	0.52	0.61
P/TBV Ratio	0.25	0.26	0.32	0.44	0.52	0.62
P/FCF Ratio	-	-	3.88	-	-	11.75
P/OCF Ratio	4.66	3.62	3.07	1.70	17.19	5.76
EV/Sales Ratio	0.41	0.43	0.47	0.51	0.48	0.58
EV/EBITDA Ratio	4.36	5.03	3.96	4.10	6.02	6.68
EV/EBIT Ratio	7.10	8.61	5.67	5.23	9.79	11.17
EV/FCF Ratio	-54.87	-	7.73	-	-	15.85
Debt / Equity Ratio	0.35	0.36	0.42	0.54	0.44	0.37
Debt / EBITDA Ratio	3.07	3.33	2.62	2.39	3.54	2.99
Debt / FCF Ratio	-	-	5.11	-	-	7.10
Net Debt / Equity Ratio	0.26	0.31	0.28	0.40	0.24	0.22
Net Debt / EBITDA Ratio	2.30	2.80	1.76	1.78	1.96	1.74
Net Debt / FCF Ratio	-27.60	-12.33	3.44	-3.38	-14.88	4.13
Asset Turnover	0.86	0.85	0.82	1.10	0.98	0.94
Inventory Turnover	3.15	3.39	3.09	3.52	3.24	3.37
Quick Ratio	0.65	0.62	0.70	0.60	0.74	0.81
Current Ratio	1.51	1.38	1.46	1.26	1.61	1.66
Return on Equity (ROE)	5.69%	6.42%	8.35%	12.91%	7.36%	5.64%
Return on Assets (ROA)	2.86%	2.64%	4.28%	6.70%	3.03%	3.06%
Return on Invested Capital (ROIC)	4.04%	3.84%	6.77%	10.77%	5.05%	4.85%
Return on Capital Employed (ROCE)	6.40%	6.00%	10.20%	15.90%	7.20%	7.00%
Earnings Yield	22.71%	23.83%	25.30%	27.15%	13.41%	8.93%
FCF Yield	-3.83%	-9.49%	25.77%	-27.15%	-3.14%	8.51%
Dividend Yield	1.78%	1.87%	-	1.14%	0.93%	0.86%
Payout Ratio	11.70%	6.60%	5.49%	3.33%	6.51%	8.96%
Buyback Yield / Dilution	0.03%	-	-	-	-	-
Total Shareholder Return	1.77%	1.87%	-	1.14%	0.93%	0.86%

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