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
Period Ending	Feb '26 Feb 10, 2026	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
Market Capitalization	2,004,689	3,698,421	-	-	-	-
Enterprise Value	1,332,325	3,066,867	-	-	-	-
Last Close Price	34000.00	63400.00	-	-	-	-
PE Ratio	10.42	24.99	-	-	-	-
Forward PE	13.90	17.85	-	-	-	-
PS Ratio	6.83	16.51	-	-	-	-
PB Ratio	2.36	4.84	-	-	-	-
P/TBV Ratio	2.37	4.86	-	-	-	-
P/FCF Ratio	13.62	33.17	-	-	-	-
P/OCF Ratio	13.48	32.40	-	-	-	-
PEG Ratio	0.70	0.75	-	-	-	-
EV/Sales Ratio	4.54	13.69	-	-	-	-
EV/EBITDA Ratio	6.83	19.58	-	-	-	-
EV/EBIT Ratio	7.02	20.16	-	-	-	-
EV/FCF Ratio	9.05	27.51	-	-	-	-
Debt / Equity Ratio	0.01	0.02	0.07	0.45	-	-
Debt / EBITDA Ratio	0.05	0.07	0.10	0.82	-	-
Debt / FCF Ratio	0.06	0.10	0.12	-	-	-
Net Debt / Equity Ratio	-0.79	-0.83	-0.57	-0.02	-0.86	-0.91
Net Debt / EBITDA Ratio	-3.45	-4.06	-0.92	-0.04	2.18	5.57
Net Debt / FCF Ratio	-4.57	-5.71	-1.04	0.04	2.18	4.99
Asset Turnover	0.35	0.45	1.14	0.95	0.30	0.60
Quick Ratio	8.42	26.62	16.77	1.80	23.60	22.16
Current Ratio	8.54	26.87	16.87	1.81	23.71	22.19
Return on Equity (ROE)	24.74%	31.28%	97.95%	-17.50%	-34.02%	-25.17%
Return on Assets (ROA)	14.01%	18.87%	46.93%	15.77%	-21.02%	-14.95%
Return on Invested Capital (ROIC)	97.69%	122.46%	183.96%	60.51%	-310.05%	-232.88%
Return on Capital Employed (ROCE)	22.10%	19.60%	57.40%	32.70%	-42.20%	-17.70%
Earnings Yield	9.59%	4.00%	-	-	-	-
FCF Yield	7.34%	3.02%	-	-	-	-
Buyback Yield / Dilution	-7.62%	-6.53%	-55.28%	-2913.65%	2.73%	-3.30%

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