Doosan Fuel Cell 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	Jun '26 Jun 26, 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	3,562,426	1,889,264	1,045,104	1,519,198	1,922,241	3,143,699
Market Cap Growth	204.44%	80.77%	-31.21%	-20.97%	-38.85%	-
Enterprise Value	4,097,712	2,335,683	1,407,825	1,746,255	-	-
Last Close Price	54400.00	28850.00	15960.00	23200.00	29350.00	48000.00
PE Ratio	-	-	-	-	621.74	451.80
Forward PE	-	-	58.02	87.30	51.84	87.36
PS Ratio	7.13	4.15	2.54	5.82	6.16	8.24
PB Ratio	10.01	5.14	2.10	2.96	3.68	6.07
P/TBV Ratio	13.91	6.95	2.23	3.15	3.88	6.45
P/FCF Ratio	-	-	31.86	-	-	-
P/OCF Ratio	-	-	10.34	195.45	-	-
PEG Ratio	-	2.13	2.13	2.13	0.74	1.32
EV/Sales Ratio	8.20	5.14	3.42	6.69	-	-
EV/EBITDA Ratio	-	-	67.74	94.18	-	-
EV/EBIT Ratio	-	-	533.12	556.19	-	-
EV/FCF Ratio	-	-	42.92	-	-	-
Debt / Equity Ratio	1.87	1.49	0.92	0.75	0.53	0.16
Debt / EBITDA Ratio	-	-	22.05	20.72	14.20	3.18
Debt / FCF Ratio	-	-	13.97	-	-	-
Net Debt / Equity Ratio	1.50	1.31	0.62	0.65	0.43	-0.20
Net Debt / EBITDA Ratio	-8.51	-6.06	14.88	17.93	13.41	-4.11
Net Debt / FCF Ratio	-7.74	-5.29	9.43	-3.13	-0.68	0.59
Asset Turnover	0.39	0.38	0.37	0.25	0.36	-
Inventory Turnover	1.46	1.37	0.89	0.50	0.84	-
Quick Ratio	0.42	0.32	0.68	0.56	0.71	3.28
Current Ratio	1.12	1.23	1.81	2.26	2.16	6.42
Return on Equity (ROE)	-32.18%	-30.66%	-2.07%	-1.64%	0.74%	-
Return on Assets (ROA)	-4.64%	-5.53%	0.15%	0.19%	0.52%	-
Return on Invested Capital (ROIC)	-10.93%	-12.70%	0.32%	0.39%	1.12%	2.02%
Return on Capital Employed (ROCE)	-13.40%	-14.30%	0.30%	0.40%	1.00%	2.90%
Earnings Yield	-2.95%	-7.03%	-1.00%	-0.56%	0.20%	0.28%
FCF Yield	-1.93%	-4.81%	3.14%	-6.99%	-17.24%	-5.57%
Buyback Yield / Dilution	9.84%	-0.00%	-	0.00%	0.01%	-