FnGuide 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	Dec '25 Dec 4, 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
Market Capitalization	99,042	89,229	74,910	75,296	123,820	107,854
Market Cap Growth	-5.75%	19.11%	-0.51%	-39.19%	14.80%	-
Enterprise Value	94,879	92,149	85,040	86,355	111,943	-
Last Close Price	8680.00	7820.00	6418.05	6051.74	9442.30	8150.78
PE Ratio	13.04	21.94	9.65	9.48	22.64	22.37
PS Ratio	2.93	2.82	2.53	2.65	4.85	5.12
PB Ratio	1.49	1.44	1.27	1.34	2.45	2.19
P/TBV Ratio	1.96	1.98	1.84	2.01	3.96	3.36
P/FCF Ratio	11.61	14.34	11.48	11.85	-	20.24
P/OCF Ratio	11.04	13.58	11.25	10.83	18.77	19.63
EV/Sales Ratio	2.80	2.92	2.88	3.04	4.39	-
EV/EBITDA Ratio	8.90	10.23	11.23	11.35	17.31	-
EV/EBIT Ratio	10.29	12.05	14.01	14.22	21.91	-
EV/FCF Ratio	11.12	14.80	13.04	13.59	-	-
Debt / Equity Ratio	0.15	0.25	0.42	0.59	0.63	0.13
Debt / EBITDA Ratio	0.94	1.70	3.24	4.37	4.92	1.16
Debt / FCF Ratio	1.18	2.46	3.76	5.24	-	1.23
Asset Turnover	0.38	0.35	0.31	0.29	0.32	-
Quick Ratio	0.80	0.60	0.50	1.21	2.45	3.17
Current Ratio	0.98	0.70	0.56	1.33	2.59	3.17
Return on Equity (ROE)	12.23%	6.79%	13.40%	14.89%	10.94%	-
Return on Assets (ROA)	6.55%	5.34%	3.94%	3.90%	4.04%	-
Return on Capital (ROIC)	7.26%	5.95%	4.39%	4.42%	4.62%	-
Return on Capital Employed (ROCE)	13.80%	12.30%	10.20%	7.80%	5.90%	8.00%
Earnings Yield	7.70%	4.56%	10.36%	10.55%	4.42%	4.47%
FCF Yield	8.61%	6.98%	8.71%	8.44%	-17.97%	4.94%
Dividend Yield	2.53%	2.81%	-	-	-	-
Payout Ratio	32.79%	50.19%	26.96%	19.07%	22.07%	14.86%
Buyback Yield / Dilution	-0.20%	7.45%	3.31%	-6.27%	-15.29%	-
Total Shareholder Return	2.29%	10.26%	3.31%	-6.27%	-15.29%	-

Source: S&P Capital IQ. Standard template. Financial Sources.