DREAMTECH 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 22, 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	350,419	464,435	490,539	886,647	608,093	788,700
Market Cap Growth	-20.00%	-5.32%	-44.67%	45.81%	-22.90%	2.78%
Enterprise Value	504,603	644,020	659,905	930,156	711,545	878,177
Last Close Price	5320.00	7060.00	7038.59	12235.69	8425.18	10972.91
PE Ratio	3799.55	5035.81	126.13	57.88	9.39	11.30
Forward PE	25.70	8.70	8.70	8.70	8.70	9.33
PS Ratio	0.28	0.38	0.42	0.86	0.44	0.64
PB Ratio	0.72	0.96	0.95	1.75	1.21	2.03
P/TBV Ratio	1.18	1.57	1.48	2.65	1.79	2.66
P/FCF Ratio	5.44	7.21	-	13.84	5.38	18.52
P/OCF Ratio	3.66	4.85	11.06	7.83	4.24	9.77
EV/Sales Ratio	0.41	0.52	0.56	0.90	0.52	0.71
EV/EBITDA Ratio	6.46	8.15	8.97	10.31	4.66	6.11
EV/EBIT Ratio	16.59	20.57	28.02	27.32	7.36	9.13
EV/FCF Ratio	7.83	9.99	-	14.52	6.30	20.62
Debt / Equity Ratio	0.49	0.49	0.43	0.36	0.31	0.39
Debt / EBITDA Ratio	2.98	2.98	2.98	2.02	1.00	1.06
Debt / FCF Ratio	3.65	3.65	-	2.85	1.36	3.57
Net Debt / Equity Ratio	0.09	0.09	0.11	-0.03	-0.05	0.17
Net Debt / EBITDA Ratio	0.52	0.52	0.74	-0.16	-0.17	0.46
Net Debt / FCF Ratio	0.64	0.64	-2.62	-0.23	-0.23	1.54
Asset Turnover	1.39	1.39	1.38	1.27	1.76	1.84
Inventory Turnover	7.76	7.76	7.97	6.35	6.82	7.78
Quick Ratio	0.85	0.85	0.84	1.05	0.91	0.63
Current Ratio	1.30	1.30	1.34	1.50	1.51	1.18
Return on Equity (ROE)	2.65%	2.65%	2.49%	5.34%	19.10%	24.12%
Return on Assets (ROA)	2.21%	2.21%	1.73%	2.63%	7.75%	9.00%
Return on Invested Capital (ROIC)	3.02%	2.95%	2.38%	4.47%	16.75%	19.83%
Return on Capital Employed (ROCE)	6.00%	6.00%	4.20%	6.40%	18.70%	24.10%
Earnings Yield	0.03%	0.02%	0.79%	1.73%	10.65%	8.85%
FCF Yield	18.39%	13.88%	-4.24%	7.22%	18.58%	5.40%
Dividend Yield	3.96%	3.20%	2.84%	1.64%	2.37%	2.73%
Payout Ratio	21111.15%	21111.15%	350.99%	87.24%	30.04%	9.38%
Buyback Yield / Dilution	1.80%	1.80%	-0.29%	-0.14%	-2.89%	-5.47%
Total Shareholder Return	5.76%	5.00%	2.55%	1.50%	-0.52%	-2.73%

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