SHIFT UP Ratios and Metrics

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2018 - 2019
Period Ending	Oct '25 Oct 1, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2018 - 2019
Market Capitalization	2,363,149	3,698,421	-	-	-	-	Upgrade
Enterprise Value	1,714,699	3,066,867	-	-	-	-	Upgrade
Last Close Price	40000.00	63400.00	-	-	-	-	Upgrade
PE Ratio	14.69	24.99	-	-	-	-	Upgrade
Forward PE	13.71	17.85	-	-	-	-	Upgrade
PS Ratio	8.56	16.51	-	-	-	-	Upgrade
PB Ratio	2.98	4.84	-	-	-	-	Upgrade
P/TBV Ratio	2.99	4.86	-	-	-	-	Upgrade
P/FCF Ratio	15.78	33.17	-	-	-	-	Upgrade
P/OCF Ratio	15.71	32.40	-	-	-	-	Upgrade
PEG Ratio	0.61	0.75	-	-	-	-	Upgrade
EV/Sales Ratio	6.21	13.69	-	-	-	-	Upgrade
EV/EBITDA Ratio	9.47	19.58	-	-	-	-	Upgrade
EV/EBIT Ratio	9.76	20.16	-	-	-	-	Upgrade
EV/FCF Ratio	11.45	27.51	-	-	-	-	Upgrade
Debt / Equity Ratio	0.01	0.02	0.07	0.45	-	-	Upgrade
Debt / EBITDA Ratio	0.05	0.07	0.10	0.82	-	-	Upgrade
Debt / FCF Ratio	0.07	0.10	0.12	-	-	-	Upgrade
Asset Turnover	-	0.45	1.14	0.95	0.30	0.60	Upgrade
Quick Ratio	10.04	26.62	16.77	1.80	23.60	22.16	Upgrade
Current Ratio	10.16	26.87	16.87	1.81	23.71	22.19	Upgrade
Return on Equity (ROE)	-	31.28%	97.95%	-17.50%	-34.02%	-25.17%	Upgrade
Return on Assets (ROA)	-	18.87%	46.93%	15.77%	-21.02%	-14.95%	Upgrade
Return on Capital (ROIC)	-	19.62%	56.40%	22.40%	-21.89%	-15.87%	Upgrade
Return on Capital Employed (ROCE)	21.80%	19.60%	57.40%	32.70%	-	-	Upgrade
Earnings Yield	6.82%	4.00%	-	-	-	-	Upgrade
FCF Yield	6.34%	3.02%	-	-	-	-	Upgrade
Buyback Yield / Dilution	-12.48%	-6.53%	-55.28%	-2913.65%	2.73%	-3.30%	Upgrade

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