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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 26, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	988,575	341,463	469,919	459,259	520,125	431,244
Market Cap Growth	186.87%	-27.34%	2.32%	-11.70%	20.61%	-14.85%
Enterprise Value	2,496,885	1,288,738	1,366,501	1,293,459	1,295,923	1,154,388
Last Close Price	15650.00	5377.15	7013.68	6811.91	7665.42	6320.11
PE Ratio	7.27	9.94	3.40	27.50	12.92	-
Forward PE	22.76	68.18	68.18	68.18	68.18	68.18
PS Ratio	4.39	1.82	2.78	3.40	5.38	5.09
PB Ratio	0.76	0.28	0.47	0.56	0.65	0.68
P/TBV Ratio	1.00	0.34	0.55	0.68	0.78	0.69
P/FCF Ratio	-	7.35	-	14.57	-	-
P/OCF Ratio	13.82	5.43	9.52	11.87	62.97	-
EV/Sales Ratio	11.09	6.87	8.08	9.56	13.40	13.62
EV/EBITDA Ratio	29.58	20.00	25.45	36.17	122.26	-
EV/EBIT Ratio	37.79	26.86	36.71	67.42	-	-
EV/FCF Ratio	-26.17	27.75	-	41.04	-	-
Debt / Equity Ratio	1.04	0.92	0.90	1.01	1.05	1.45
Debt / EBITDA Ratio	16.90	17.67	16.62	23.19	79.68	-
Debt / FCF Ratio	-	24.52	-	26.31	-	-
Net Debt / Equity Ratio	0.94	0.81	0.77	0.86	0.81	1.17
Net Debt / EBITDA Ratio	15.35	15.60	14.29	19.56	60.92	-218.85
Net Debt / FCF Ratio	-12.81	21.64	-39.88	22.19	-60.76	-27.91
Asset Turnover	0.08	0.07	0.08	0.07	0.05	0.05
Inventory Turnover	9.99	83.43	93.87	109.79	126.05	127.86
Quick Ratio	0.15	0.29	0.32	0.18	0.66	0.47
Current Ratio	0.18	0.30	0.33	0.18	0.69	0.52
Return on Equity (ROE)	8.95%	5.78%	16.26%	3.14%	5.48%	-5.41%
Return on Assets (ROA)	1.40%	1.14%	1.05%	0.58%	-0.17%	-0.75%
Return on Invested Capital (ROIC)	2.45%	2.39%	1.89%	1.08%	-0.38%	-1.66%
Return on Capital Employed (ROCE)	2.90%	2.00%	1.90%	1.50%	-0.30%	-1.40%
Earnings Yield	6.90%	10.06%	29.44%	3.64%	7.74%	-8.04%
FCF Yield	-9.65%	13.60%	-4.09%	6.86%	-2.04%	-6.13%
Dividend Yield	0.64%	1.86%	-	-	-	-
Payout Ratio	27.66%	29.54%	8.37%	58.13%	7.25%	-
Buyback Yield / Dilution	63.34%	0.90%	0.29%	-1.99%	0.34%	1.80%
Total Shareholder Return	63.98%	2.76%	0.29%	-1.99%	0.34%	1.80%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.