DAEDUCK ELECTRONICS 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	Mar '26 Mar 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	4,375,041	2,358,216	782,706	1,357,997	954,746	1,262,543
Market Cap Growth	365.13%	201.29%	-42.36%	42.24%	-24.38%	96.87%
Enterprise Value	4,187,860	2,170,365	578,168	1,210,315	801,554	1,277,827
Last Close Price	87700.00	47100.00	15145.71	26102.69	18238.11	23552.18
PE Ratio	94.90	49.54	32.94	53.51	5.19	20.03
Forward PE	28.76	21.48	12.12	17.50	4.26	15.60
PS Ratio	4.11	2.21	0.88	1.49	0.73	1.26
PB Ratio	4.88	2.63	0.89	1.56	1.12	1.85
P/TBV Ratio	4.94	2.66	0.91	1.59	1.13	1.89
P/FCF Ratio	655.49	353.32	20.48	21.32	10.75	17.00
P/OCF Ratio	61.15	32.96	8.00	7.51	3.25	6.20
EV/Sales Ratio	3.93	2.04	0.65	1.33	0.61	1.28
EV/EBITDA Ratio	28.00	14.51	4.49	8.72	2.38	7.39
EV/EBIT Ratio	85.36	44.24	51.35	51.00	3.45	17.76
EV/FCF Ratio	627.44	325.17	15.13	19.00	9.03	17.20
Debt / Equity Ratio	0.05	0.05	0.02	0.02	0.03	0.00
Debt / EBITDA Ratio	0.28	0.28	0.12	0.15	0.08	0.01
Debt / FCF Ratio	6.17	6.17	0.42	0.32	0.31	0.02
Net Debt / Equity Ratio	-0.21	-0.21	-0.23	-0.21	-0.17	-0.11
Net Debt / EBITDA Ratio	-1.25	-1.25	-1.59	-1.32	-0.43	-0.44
Net Debt / FCF Ratio	-28.04	-28.04	-5.37	-2.87	-1.64	-1.03
Asset Turnover	0.94	0.94	0.81	0.78	1.23	1.14
Inventory Turnover	7.69	7.69	8.70	7.92	8.83	8.68
Quick Ratio	1.74	1.74	2.23	1.88	1.39	1.43
Current Ratio	2.37	2.37	2.92	2.45	1.88	2.04
Return on Equity (ROE)	5.37%	5.37%	2.73%	2.94%	23.94%	10.22%
Return on Assets (ROA)	2.71%	2.71%	0.64%	1.28%	13.63%	5.14%
Return on Invested Capital (ROIC)	6.26%	6.33%	1.31%	3.04%	26.60%	9.85%
Return on Capital Employed (ROCE)	5.30%	5.30%	1.20%	2.50%	25.10%	9.50%
Earnings Yield	1.09%	2.02%	3.04%	1.87%	19.26%	4.99%
FCF Yield	0.15%	0.28%	4.88%	4.69%	9.30%	5.88%
Payout Ratio	43.30%	43.30%	65.08%	81.23%	8.41%	24.53%
Buyback Yield / Dilution	0.05%	0.05%	-0.07%	-	-	-0.00%

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