DL E&C 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	1,679,882	1,298,341	1,439,475	1,397,528	2,448,265
Market Cap Growth	31.74%	-9.80%	3.00%	-42.92%	-
Enterprise Value	870,098	362,784	1,066,128	607,637	1,951,739
Last Close Price	41350.00	32150.00	35449.17	32734.12	56142.99
PE Ratio	6.43	6.28	7.66	3.38	4.24
Forward PE	4.86	5.00	4.29	2.85	3.77
PS Ratio	0.21	0.16	0.18	0.19	0.32
PB Ratio	0.33	0.27	0.30	0.30	0.54
P/TBV Ratio	0.33	0.27	0.30	0.32	0.59
P/FCF Ratio	39.24	7.57	6.57	10.02	4.34
P/OCF Ratio	27.77	6.91	6.22	9.20	4.22
EV/Sales Ratio	0.11	0.04	0.13	0.08	0.26
EV/EBITDA Ratio	2.02	1.33	2.79	1.07	1.95
EV/EBIT Ratio	2.44	1.92	3.63	1.26	2.12
EV/FCF Ratio	20.32	2.12	4.87	4.36	3.46
Debt / Equity Ratio	0.24	0.24	0.27	0.26	0.26
Debt / EBITDA Ratio	2.96	4.22	3.32	2.16	1.16
Debt / FCF Ratio	28.64	6.74	5.79	8.82	2.05
Asset Turnover	0.82	0.87	0.87	0.85	-
Inventory Turnover	7.85	8.04	8.05	7.33	-
Quick Ratio	0.91	0.95	0.94	1.03	0.99
Current Ratio	1.43	1.55	1.54	1.68	1.70
Return on Equity (ROE)	5.70%	4.77%	4.27%	9.39%	-
Return on Assets (ROA)	2.13%	1.24%	2.01%	3.42%	-
Return on Capital (ROIC)	3.41%	1.96%	3.07%	5.22%	-
Return on Capital Employed (ROCE)	5.90%	3.20%	5.30%	8.40%	16.60%
Earnings Yield	15.47%	17.66%	13.05%	29.56%	23.57%
FCF Yield	2.55%	13.21%	15.22%	9.98%	23.05%
Dividend Yield	1.31%	1.68%	1.41%	3.06%	2.40%
Payout Ratio	8.16%	9.46%	23.56%	15.48%	0.76%
Buyback Yield / Dilution	-0.01%	3.40%	2.12%	0.71%	-
Total Shareholder Return	1.35%	5.08%	3.53%	3.77%	2.40%

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