GemVax&KAEL Co.,Ltd. (KOSDAQ:082270)

GemVax&KAEL Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 4, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	1,369,578	587,263	523,463	465,482	694,507	943,346
Market Cap Growth	152.86%	12.19%	12.46%	-32.98%	-26.38%	-36.20%
Enterprise Value	1,420,257	612,303	514,356	454,070	675,698	901,065
Last Close Price	32550.00	14800.00	13280.00	11850.00	17500.00	23900.00
PE Ratio	-	-	-	-	57.60	576.97
PS Ratio	18.60	9.37	7.25	6.14	11.50	14.37
PB Ratio	27.23	20.25	4.85	3.47	4.51	6.98
P/TBV Ratio	28.81	22.83	5.08	3.54	4.59	7.08
P/FCF Ratio	-	-	-	-	-	263.48
P/OCF Ratio	-	-	146.81	-	-	67.60
EV/Sales Ratio	19.29	9.77	7.12	5.99	11.19	13.72
EV/EBITDA Ratio	-	-	-	-	-	537.04
EV/FCF Ratio	-77.60	-	-	-	-	251.67
Debt / Equity Ratio	1.40	2.55	0.14	0.06	0.05	0.11
Debt / EBITDA Ratio	-	-	-	-	-	8.73
Debt / FCF Ratio	-	-	-	-	-	4.09
Asset Turnover	0.49	0.44	0.50	0.47	0.37	0.41
Inventory Turnover	5.40	6.93	5.25	5.90	6.45	7.82
Quick Ratio	0.37	0.25	0.99	2.97	2.63	2.86
Current Ratio	0.51	0.36	1.30	3.80	3.26	3.31
Return on Equity (ROE)	-95.34%	-127.30%	-22.43%	-13.60%	8.34%	1.44%
Return on Assets (ROA)	-5.01%	-16.76%	-3.44%	-1.52%	-0.92%	-0.02%
Return on Capital (ROIC)	-6.27%	-21.25%	-3.72%	-1.62%	-0.98%	-0.02%
Return on Capital Employed (ROCE)	-13.90%	-47.60%	-7.20%	-2.90%	-1.60%	0.00%
Earnings Yield	-4.36%	-14.85%	-5.19%	-4.21%	1.74%	0.17%
FCF Yield	-1.34%	-5.42%	-0.94%	-2.59%	-1.49%	0.38%
Buyback Yield / Dilution	-2.79%	-0.64%	0.17%	8.46%	-9.88%	-9.00%

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