HL Mando 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	Feb '26 Feb 18, 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	2,732,904	1,908,807	1,847,763	1,890,191	2,968,682	2,753,289
Market Cap Growth	28.90%	3.30%	-2.25%	-36.33%	7.82%	67.05%
Enterprise Value	4,542,969	3,762,429	3,338,436	3,253,631	4,535,597	4,092,009
Last Close Price	58200.00	39933.25	38656.17	38975.63	60611.71	55501.32
PE Ratio	23.06	14.69	13.63	19.23	17.76	475.58
Forward PE	12.21	7.93	7.61	7.98	13.78	15.27
PS Ratio	0.29	0.22	0.22	0.25	0.48	0.50
PB Ratio	1.06	0.71	0.78	0.83	1.45	1.61
P/TBV Ratio	1.24	0.82	0.90	0.94	1.60	1.75
P/FCF Ratio	10.04	15.25	20.11	-	14.45	10.91
P/OCF Ratio	4.62	4.39	4.30	35.28	7.19	6.40
PEG Ratio	0.58	0.22	0.26	0.08	0.08	0.20
EV/Sales Ratio	0.48	0.43	0.40	0.43	0.74	0.74
EV/EBITDA Ratio	5.89	5.42	5.56	5.54	8.14	10.37
EV/EBIT Ratio	10.94	10.49	11.97	13.11	19.70	46.14
EV/FCF Ratio	16.69	30.06	36.34	-	22.08	16.21
Debt / Equity Ratio	0.88	0.81	0.92	0.91	1.06	1.00
Debt / EBITDA Ratio	3.04	3.12	3.59	3.52	3.89	4.34
Debt / FCF Ratio	8.33	17.31	23.47	-	10.54	6.78
Net Debt / Equity Ratio	0.64	0.60	0.64	0.66	0.64	0.67
Net Debt / EBITDA Ratio	2.22	2.32	2.52	2.54	2.34	2.91
Net Debt / FCF Ratio	6.09	12.87	16.49	-5.66	6.35	4.55
Asset Turnover	1.40	1.33	1.38	1.30	1.16	1.17
Inventory Turnover	10.26	9.59	10.40	10.78	12.12	14.86
Quick Ratio	0.83	0.93	0.90	1.02	1.05	0.94
Current Ratio	1.17	1.27	1.24	1.39	1.38	1.19
Return on Equity (ROE)	5.67%	6.29%	6.68%	5.48%	9.52%	0.84%
Return on Assets (ROA)	3.60%	3.36%	2.87%	2.69%	2.71%	1.16%
Return on Invested Capital (ROIC)	6.24%	5.24%	5.00%	3.59%	5.81%	3.05%
Return on Capital Employed (ROCE)	10.20%	8.60%	7.60%	6.70%	6.40%	3.10%
Earnings Yield	4.34%	6.81%	7.34%	5.20%	5.63%	0.21%
FCF Yield	9.96%	6.56%	4.97%	-13.93%	6.92%	9.17%
Dividend Yield	1.20%	1.75%	-	-	-	-
Payout Ratio	44.49%	39.56%	31.18%	48.51%	5.18%	713.94%
Buyback Yield / Dilution	-0.09%	-0.08%	-0.04%	-0.11%	-0.06%	-
Total Shareholder Return	1.11%	1.68%	-0.04%	-0.11%	-0.06%	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.