DoubleUGames 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	May '26 May 13, 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	1,082,483	1,048,500	1,068,598	785,802	788,885	982,887
Market Cap Growth	2.83%	-1.88%	35.99%	-0.39%	-19.74%	-3.82%
Enterprise Value	723,212	784,249	795,427	622,571	642,213	999,087
Last Close Price	57100.00	52449.37	51461.73	37832.49	36830.47	44567.79
PE Ratio	8.59	7.99	5.71	5.27	-	7.83
Forward PE	7.07	6.90	6.70	5.73	7.65	7.11
PS Ratio	1.50	1.46	1.69	1.35	1.28	1.58
PB Ratio	0.66	0.64	0.69	0.66	0.78	0.83
P/TBV Ratio	3.46	3.35	2.58	3.34	5.37	62.23
P/FCF Ratio	4.58	4.44	3.92	8.25	6.70	5.20
P/OCF Ratio	4.57	4.43	3.89	8.20	6.64	5.19
PEG Ratio	3.37	0.29	0.29	0.29	0.29	0.29
EV/Sales Ratio	1.00	1.09	1.26	1.07	1.04	1.60
EV/EBITDA Ratio	2.87	3.11	3.05	2.80	3.27	4.58
EV/EBIT Ratio	3.12	3.38	3.20	2.92	3.49	5.25
EV/FCF Ratio	3.06	3.32	2.92	6.54	5.46	5.29
Debt / Equity Ratio	0.02	0.02	0.02	0.04	0.06	0.10
Debt / EBITDA Ratio	0.13	0.13	0.10	0.23	0.30	0.53
Debt / FCF Ratio	0.14	0.14	0.09	0.53	0.50	0.61
Net Debt / Equity Ratio	-0.50	-0.50	-0.50	-0.39	-0.45	-0.30
Net Debt / EBITDA Ratio	-3.27	-3.27	-2.99	-2.08	-2.30	-1.65
Net Debt / FCF Ratio	-3.50	-3.50	-2.87	-4.86	-3.83	-1.90
Asset Turnover	0.41	0.41	0.43	0.46	0.47	0.52
Quick Ratio	10.21	10.21	15.27	9.04	2.73	5.05
Current Ratio	10.30	10.30	15.61	9.23	2.78	5.15
Return on Equity (ROE)	11.21%	11.21%	17.68%	17.51%	-20.18%	14.79%
Return on Assets (ROA)	8.30%	8.30%	10.59%	10.56%	8.78%	9.89%
Return on Invested Capital (ROIC)	20.26%	21.63%	25.49%	26.12%	26.64%	18.68%
Return on Capital Employed (ROCE)	13.20%	13.20%	15.70%	17.40%	17.90%	14.90%
Earnings Yield	12.13%	12.52%	17.52%	18.97%	-16.76%	12.77%
FCF Yield	21.82%	22.52%	25.53%	12.12%	14.92%	19.22%
Payout Ratio	18.22%	18.22%	9.05%	6.69%	-	4.74%
Buyback Yield / Dilution	0.46%	0.46%	0.04%	2.31%	0.34%	-0.01%

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