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	Jun '26 Jun 11, 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	6,081,935	5,407,457	3,453,735	1,759,153	966,580	956,650
Market Cap Growth	76.69%	56.57%	96.33%	82.00%	1.04%	-47.20%
Enterprise Value	6,116,550	5,448,908	3,434,172	1,814,629	1,017,570	978,256
Last Close Price	261500.00	232500.00	148466.40	77182.01	43733.15	43283.83
PE Ratio	594.40	1027.68	-	-	165.58	-
Forward PE	-	38.36	38.36	38.36	38.36	38.36
PS Ratio	24.72	23.33	16.37	9.13	5.45	5.72
PB Ratio	15.42	14.87	9.89	5.89	3.94	3.82
P/TBV Ratio	22.99	22.27	14.71	8.68	6.24	6.17
P/FCF Ratio	-	-	727.36	105.58	-	-
P/OCF Ratio	-	552.15	158.64	75.09	72.79	-
EV/Sales Ratio	24.86	23.51	16.28	9.42	5.74	5.85
EV/EBITDA Ratio	245.67	282.06	296.25	100.87	50.33	-
EV/EBIT Ratio	-	654.51	1339.79	189.82	80.96	-
EV/FCF Ratio	-	-	723.24	108.91	-	-
Debt / Equity Ratio	0.12	0.19	0.14	0.18	0.31	0.21
Debt / EBITDA Ratio	1.96	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	-2.48	-3.07	-7.93	-2.17	-0.48	5.91
Net Debt / FCF Ratio	1.16	1.63	-19.37	-2.35	2.97	2.24
Asset Turnover	0.46	0.43	0.46	0.49	0.50	0.51
Inventory Turnover	2.89	2.70	3.04	2.86	2.93	3.17
Quick Ratio	1.62	1.73	2.15	2.21	3.27	2.53
Current Ratio	2.19	2.27	2.60	2.83	4.13	3.13
Return on Equity (ROE)	4.77%	3.37%	-1.57%	-1.54%	3.56%	-4.08%
Return on Assets (ROA)	1.54%	0.96%	0.34%	1.53%	2.19%	-2.89%
Return on Invested Capital (ROIC)	3.77%	2.85%	-0.46%	3.86%	5.71%	-7.99%
Return on Capital Employed (ROCE)	2.80%	1.80%	0.60%	2.70%	3.80%	-5.30%
Earnings Yield	0.17%	0.10%	-0.32%	-0.59%	0.60%	-1.73%
FCF Yield	-0.87%	-0.67%	0.14%	0.95%	-0.34%	-2.36%
Payout Ratio	-	88.40%	-	-	16.59%	-
Buyback Yield / Dilution	-1.64%	-0.99%	-1.20%	-3.12%	-	-1.86%