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	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	8,451,661	2,358,216	782,706	1,357,997	954,746	1,262,543
Market Cap Growth	1035.09%	201.29%	-42.36%	42.24%	-24.38%	96.87%
Enterprise Value	8,245,015	2,170,365	578,168	1,210,315	801,554	1,277,827
Last Close Price	169200.00	46824.24	15057.04	25949.86	18131.33	23414.29
PE Ratio	90.06	51.65	32.94	53.51	5.19	20.03
Forward PE	40.00	21.48	12.12	17.50	4.26	15.60
PS Ratio	7.07	2.21	0.88	1.49	0.73	1.26
PB Ratio	9.20	2.63	0.89	1.56	1.12	1.85
P/TBV Ratio	9.32	2.66	0.91	1.59	1.13	1.89
P/FCF Ratio	351.09	353.32	20.48	21.32	10.75	17.00
P/OCF Ratio	73.32	32.96	8.00	7.51	3.25	6.20
EV/Sales Ratio	6.89	2.04	0.65	1.33	0.61	1.28
EV/EBITDA Ratio	40.55	14.51	4.49	8.72	2.38	7.39
EV/EBIT Ratio	77.37	44.24	51.35	51.00	3.45	17.76
EV/FCF Ratio	342.51	325.17	15.13	19.00	9.03	17.20
Debt / Equity Ratio	0.01	0.05	0.02	0.02	0.03	0.00
Debt / EBITDA Ratio	0.05	0.28	0.12	0.15	0.08	0.01
Debt / FCF Ratio	0.40	6.17	0.42	0.32	0.31	0.02
Net Debt / Equity Ratio	-0.22	-0.21	-0.23	-0.21	-0.17	-0.11
Net Debt / EBITDA Ratio	-1.02	-1.25	-1.59	-1.32	-0.43	-0.44
Net Debt / FCF Ratio	-8.58	-28.04	-5.37	-2.87	-1.64	-1.03
Asset Turnover	1.04	0.94	0.81	0.78	1.23	1.14
Inventory Turnover	7.94	7.69	8.70	7.92	8.83	8.68
Quick Ratio	1.72	1.74	2.23	1.88	1.39	1.43
Current Ratio	2.42	2.37	2.92	2.45	1.88	2.04
Return on Equity (ROE)	11.18%	5.37%	2.73%	2.94%	23.94%	10.22%
Return on Assets (ROA)	5.79%	2.71%	0.64%	1.28%	13.63%	5.14%
Return on Invested Capital (ROIC)	12.41%	6.33%	1.31%	3.04%	26.60%	9.85%
Return on Capital Employed (ROCE)	11.20%	5.30%	1.20%	2.50%	25.10%	9.50%
Earnings Yield	1.15%	2.02%	3.04%	1.87%	19.26%	4.99%
FCF Yield	0.28%	0.28%	4.88%	4.69%	9.30%	5.88%
Dividend Yield	0.30%	1.07%	-	-	-	-
Payout Ratio	20.86%	43.30%	65.08%	81.23%	8.41%	24.53%
Buyback Yield / Dilution	-0.16%	-	-	-	-	-0.00%
Total Shareholder Return	0.17%	1.07%	-	-	-	-0.00%

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