Sam Chun Dang Pharm. Ratios and Metrics

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

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 9, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	11,745,228	5,407,457	3,453,735	1,759,153	966,580	956,650
Market Cap Growth	163.85%	56.57%	96.33%	82.00%	1.04%	-47.20%
Enterprise Value	11,773,575	5,448,908	3,434,172	1,814,629	1,017,570	978,256
Last Close Price	505000.00	232500.00	148466.40	77182.01	43733.15	43283.83
PE Ratio	2232.16	1027.68	-	-	165.58	-
Forward PE	-	19.22	19.22	19.22	19.22	19.22
PS Ratio	50.67	23.33	16.37	9.13	5.45	5.72
PB Ratio	32.30	14.87	9.89	5.89	3.94	3.82
P/TBV Ratio	48.37	22.27	14.71	8.68	6.24	6.17
P/FCF Ratio	-	-	727.36	105.58	-	-
P/OCF Ratio	1199.29	552.15	158.64	75.09	72.79	-
EV/Sales Ratio	50.79	23.51	16.28	9.42	5.74	5.85
EV/EBITDA Ratio	-	282.06	296.25	100.87	50.33	-
EV/EBIT Ratio	-	654.51	1339.79	189.82	80.96	-
EV/FCF Ratio	-323.87	-	723.24	108.91	-	-
Debt / Equity Ratio	0.19	0.19	0.14	0.18	0.31	0.21
Debt / EBITDA Ratio	3.61	3.61	4.31	2.98	3.79	-
Debt / FCF Ratio	-	-	10.52	3.22	-	-
Net Debt / Equity Ratio	-0.16	-0.16	-0.26	-0.13	-0.04	-0.20
Net Debt / EBITDA Ratio	-3.07	-3.07	-7.93	-2.17	-0.48	5.91
Net Debt / FCF Ratio	1.63	1.63	-19.37	-2.35	2.97	2.24
Asset Turnover	0.43	0.43	0.46	0.49	0.50	0.51
Inventory Turnover	2.70	2.70	3.04	2.86	2.93	3.17
Quick Ratio	1.73	1.73	2.15	2.21	3.27	2.53
Current Ratio	2.27	2.27	2.60	2.83	4.13	3.13
Return on Equity (ROE)	3.37%	3.37%	-1.57%	-1.54%	3.56%	-4.08%
Return on Assets (ROA)	0.96%	0.96%	0.34%	1.53%	2.19%	-2.89%
Return on Invested Capital (ROIC)	2.61%	2.85%	-0.46%	3.86%	5.71%	-7.99%
Return on Capital Employed (ROCE)	1.80%	1.80%	0.60%	2.70%	3.80%	-5.30%
Earnings Yield	0.04%	0.10%	-0.32%	-0.59%	0.60%	-1.73%
FCF Yield	-0.31%	-0.67%	0.14%	0.95%	-0.34%	-2.36%
Payout Ratio	88.40%	88.40%	-	-	16.59%	-
Buyback Yield / Dilution	-1.10%	-1.10%	-1.20%	-3.12%	-	-1.86%

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