Seobu T&D 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	876,748	834,048	341,463	469,919	459,259	520,125
Market Cap Growth	156.29%	144.26%	-27.34%	2.32%	-11.70%	20.61%
Enterprise Value	2,405,143	2,342,358	1,288,738	1,366,501	1,293,459	1,295,923
Last Close Price	13770.00	13100.00	5377.15	7013.68	6811.91	7665.42
PE Ratio	11.09	10.54	9.94	3.40	27.50	12.92
Forward PE	34.44	68.18	68.18	68.18	68.18	68.18
PS Ratio	3.53	3.36	1.89	2.78	3.40	5.38
PB Ratio	0.63	0.60	0.28	0.47	0.56	0.65
P/TBV Ratio	0.84	0.80	0.34	0.55	0.68	0.78
P/FCF Ratio	-	-	7.35	-	14.57	-
P/OCF Ratio	8.26	7.86	5.43	9.52	11.87	62.97
EV/Sales Ratio	9.69	9.43	7.12	8.08	9.56	13.40
EV/EBITDA Ratio	27.25	26.55	19.98	25.45	36.17	122.26
EV/EBIT Ratio	34.23	33.35	26.82	36.71	67.42	-
EV/FCF Ratio	-23.14	-	27.75	-	41.04	-
Debt / Equity Ratio	0.99	0.99	0.92	0.90	1.01	1.05
Debt / EBITDA Ratio	15.58	15.58	17.65	16.62	23.19	79.68
Debt / FCF Ratio	-	-	24.52	-	26.31	-
Net Debt / Equity Ratio	0.87	0.87	0.81	0.77	0.86	0.81
Net Debt / EBITDA Ratio	13.63	13.63	15.58	14.29	19.56	60.92
Net Debt / FCF Ratio	-11.57	-11.57	21.64	-39.88	22.19	-60.76
Asset Turnover	0.08	0.08	0.07	0.08	0.07	0.05
Inventory Turnover	0.78	0.78	78.43	93.87	109.79	126.05
Quick Ratio	0.15	0.15	0.29	0.32	0.18	0.66
Current Ratio	0.40	0.40	0.30	0.33	0.18	0.69
Return on Equity (ROE)	8.85%	8.85%	5.78%	16.26%	3.14%	5.48%
Return on Assets (ROA)	1.43%	1.43%	1.15%	1.05%	0.58%	-0.17%
Return on Invested Capital (ROIC)	2.16%	2.28%	2.40%	1.89%	1.08%	-0.38%
Return on Capital Employed (ROCE)	3.50%	3.50%	2.00%	1.90%	1.50%	-0.30%
Earnings Yield	9.03%	9.49%	10.06%	29.44%	3.64%	7.74%
FCF Yield	-11.86%	-12.46%	13.60%	-4.09%	6.86%	-2.04%
Dividend Yield	0.77%	0.76%	-	-	-	-
Payout Ratio	23.85%	23.85%	29.54%	8.37%	58.13%	7.25%
Buyback Yield / Dilution	1.09%	1.09%	0.90%	0.29%	-1.99%	0.34%
Total Shareholder Return	1.85%	1.85%	0.90%	0.29%	-1.99%	0.34%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.