Manyo Factory 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
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
Market Capitalization	234,864	239,286	368,511	-	-
Market Cap Growth	-31.22%	-35.07%	-	-	-
Enterprise Value	139,038	156,468	300,239	-	-
Last Close Price	14340.00	14610.00	22500.00	-	-
PE Ratio	21.59	14.62	31.68	-	-
Forward PE	-	8.83	-	-	-
PS Ratio	1.98	1.87	3.51	-	-
PB Ratio	1.95	2.10	3.80	-	-
P/TBV Ratio	1.99	2.15	3.93	-	-
P/FCF Ratio	15.79	14.50	40.68	-	-
P/OCF Ratio	14.99	13.21	39.04	-	-
EV/Sales Ratio	1.17	1.22	2.86	-	-
EV/EBITDA Ratio	10.26	7.89	17.76	-	-
EV/EBIT Ratio	11.55	8.43	18.93	-	-
EV/FCF Ratio	9.35	9.48	33.14	-	-
Debt / Equity Ratio	0.04	0.02	0.00	0.01	0.03
Debt / EBITDA Ratio	0.37	0.09	0.02	0.03	0.05
Debt / FCF Ratio	0.34	0.11	0.04	0.05	0.05
Asset Turnover	0.92	1.09	1.25	1.96	-
Inventory Turnover	2.45	2.50	2.41	3.02	-
Quick Ratio	9.82	6.84	9.69	4.20	3.83
Current Ratio	11.61	8.49	11.93	5.69	4.78
Return on Equity (ROE)	9.51%	15.53%	15.59%	40.75%	-
Return on Assets (ROA)	5.84%	9.87%	11.78%	29.42%	-
Return on Capital (ROIC)	6.26%	10.89%	13.20%	35.44%	-
Return on Capital Employed (ROCE)	9.60%	16.10%	16.30%	46.60%	53.20%
Earnings Yield	4.68%	6.84%	3.16%	-	-
FCF Yield	6.33%	6.90%	2.46%	-	-
Buyback Yield / Dilution	-0.83%	-5.57%	-10.40%	-2756.24%	-

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