KRAFTON, Inc. (KRX:259960)

The Duckhorn Portfolio Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Aug 1, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	14,572,638	14,206,906	8,946,667	7,881,573	21,527,828	-
Market Cap Growth	33.23%	58.80%	13.51%	-63.39%	-	-
Enterprise Value	10,488,467	10,858,056	5,588,736	4,757,838	18,031,604	-
Last Close Price	315500.00	312500.00	193600.00	168000.00	460000.00	-
PE Ratio	10.89	10.88	15.03	15.76	41.41	-
Forward PE	12.72	12.89	19.45	14.74	23.88	-
PS Ratio	4.99	5.24	4.68	4.25	11.42	-
PB Ratio	2.03	2.08	1.61	1.54	4.67	-
P/TBV Ratio	2.24	2.30	1.81	1.86	5.82	-
P/FCF Ratio	12.25	16.21	31.45	16.45	39.44	-
P/OCF Ratio	11.96	15.65	13.51	15.37	30.16	-
PEG Ratio	-	0.40	3.68	1.19	0.74	-
EV/Sales Ratio	3.59	4.01	2.93	2.57	9.56	-
EV/EBITDA Ratio	7.61	8.43	6.38	5.54	25.10	-
EV/EBIT Ratio	8.27	9.19	7.28	6.33	27.70	-
EV/FCF Ratio	8.82	12.39	19.65	9.93	33.03	-
Debt / Equity Ratio	0.04	0.03	0.04	0.04	0.04	0.07
Debt / EBITDA Ratio	0.18	0.18	0.23	0.24	0.24	0.11
Debt / FCF Ratio	0.21	0.26	0.72	0.43	0.32	0.16
Asset Turnover	0.38	0.38	0.31	0.32	0.51	1.23
Quick Ratio	6.32	6.26	7.37	9.12	5.65	3.07
Current Ratio	6.43	6.38	7.61	9.46	5.73	3.18
Return on Equity (ROE)	20.21%	21.03%	11.13%	10.60%	18.21%	61.86%
Return on Assets (ROA)	10.88%	10.29%	7.69%	7.99%	10.94%	35.68%
Return on Capital (ROIC)	12.25%	11.53%	8.66%	9.30%	13.38%	48.79%
Return on Capital Employed (ROCE)	17.70%	16.60%	13.00%	13.40%	12.80%	58.90%
Earnings Yield	9.11%	9.19%	6.65%	6.35%	2.42%	-
FCF Yield	8.16%	6.17%	3.18%	6.08%	2.54%	-
Buyback Yield / Dilution	1.39%	1.46%	1.26%	-7.17%	-7.28%	-1.50%

Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.