ILSEUNG 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	191,447	131,313	85,420	94,331	80,811	9,000
Market Cap Growth	83.25%	53.73%	-9.45%	16.73%	797.95%	-
Enterprise Value	225,359	166,398	120,729	141,502	-	-
Last Close Price	6240.00	4280.00	2780.00	3070.00	2630.00	2050.00
PE Ratio	38.50	75.57	22.24	39.04	-	2.46
PS Ratio	3.59	2.54	1.61	1.45	1.93	0.24
PB Ratio	2.31	1.71	1.20	1.50	1.37	0.54
P/TBV Ratio	5.04	3.77	2.45	3.11	2.91	0.54
P/FCF Ratio	31.50	13.82	6.91	-	-	1.68
P/OCF Ratio	30.13	13.49	6.85	-	-	1.66
EV/Sales Ratio	4.22	3.21	2.28	2.18	-	-
EV/EBITDA Ratio	23.50	21.37	19.45	29.21	-	-
EV/EBIT Ratio	25.75	24.07	22.81	43.83	-	-
EV/FCF Ratio	37.08	17.52	9.76	-	-	-
Debt / Equity Ratio	0.35	0.35	0.35	0.42	0.15	0.44
Debt / EBITDA Ratio	3.03	3.47	4.05	5.39	2.50	1.52
Debt / FCF Ratio	4.78	2.85	2.04	-	-	1.37
Asset Turnover	0.46	0.47	0.51	0.69	0.75	-
Inventory Turnover	7.03	10.58	5.98	6.25	8.73	-
Quick Ratio	6.24	4.03	1.64	1.06	1.57	1.78
Current Ratio	6.94	4.38	1.85	1.52	2.21	1.85
Return on Equity (ROE)	14.57%	8.81%	11.46%	5.54%	-14.96%	-
Return on Assets (ROA)	4.73%	3.92%	3.17%	2.14%	3.17%	-
Return on Capital (ROIC)	5.15%	4.32%	3.57%	2.57%	3.87%	-
Return on Capital Employed (ROCE)	7.80%	6.60%	6.20%	4.00%	4.10%	24.80%
Earnings Yield	2.61%	1.32%	4.50%	2.56%	-7.98%	40.61%
FCF Yield	3.17%	7.23%	14.48%	-22.06%	-3.40%	59.55%
Buyback Yield / Dilution	-0.60%	0.07%	-	-8.57%	-18.90%	-

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