NH All-One REIT 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 2025	FY 2024	FY 2024	FY 2023
Period Ending	May '26 May 18, 2026	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023
Market Capitalization	170,555	184,837	155,814	144,328	154,030	143,058
Market Cap Growth	8.24%	18.63%	7.96%	-6.30%	7.67%	-3.14%
Enterprise Value	816,617	829,621	546,759	535,273	594,729	580,797
Last Close Price	3105.00	3365.00	3364.23	3037.76	3101.88	2771.92
PE Ratio	57.50	66.42	-	-	19.07	36.09
PS Ratio	3.06	3.31	3.57	3.74	4.01	3.49
PB Ratio	0.85	0.92	0.89	0.78	0.82	0.76
P/TBV Ratio	0.85	0.93	0.90	0.79	0.83	0.76
P/FCF Ratio	11.15	12.08	-	35.71	10.98	13.54
P/OCF Ratio	11.06	11.99	20.20	33.02	10.65	13.54
EV/Sales Ratio	14.64	14.87	12.52	13.86	15.48	14.15
EV/EBITDA Ratio	18.18	18.47	18.00	19.82	21.45	18.52
EV/EBIT Ratio	21.75	22.10	23.12	25.98	27.79	23.28
EV/FCF Ratio	53.36	54.21	-	132.43	42.40	54.96
Debt / Equity Ratio	3.38	3.38	3.89	2.32	2.30	2.44
Debt / EBITDA Ratio	15.17	15.17	22.40	15.88	15.49	14.70
Debt / FCF Ratio	44.53	44.53	-	106.08	30.62	43.64
Net Debt / Equity Ratio	3.20	3.20	3.68	2.10	2.09	2.33
Net Debt / EBITDA Ratio	14.37	14.37	21.21	14.35	14.09	14.04
Net Debt / FCF Ratio	42.19	42.19	-9.19	95.92	27.84	41.66
Asset Turnover	0.07	0.07	0.06	0.06	0.06	0.06
Quick Ratio	0.27	0.27	0.22	0.11	0.13	1.01
Current Ratio	0.27	0.27	0.24	0.11	0.13	1.04
Return on Equity (ROE)	1.45%	1.45%	-0.80%	-3.87%	-4.14%	0.21%
Return on Assets (ROA)	2.96%	2.96%	1.89%	1.91%	1.97%	2.24%
Return on Capital Employed (ROCE)	4.90%	4.90%	3.30%	9.50%	6.70%	3.70%
Earnings Yield	1.63%	1.51%	-0.94%	-1.46%	5.24%	2.77%
FCF Yield	8.97%	8.28%	-45.00%	2.80%	9.11%	7.39%
Dividend Yield	11.67%	-	22.00%	13.17%	18.70%	-
Payout Ratio	535.67%	535.67%	-	-	157.01%	294.49%
Buyback Yield / Dilution	-22.21%	-17.74%	-2.97%	6.24%	-7.52%	0.08%
Total Shareholder Return	-10.54%	-17.74%	19.03%	19.41%	11.18%	0.08%

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