SMCore.Inc 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 18, 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	111,599	73,717	106,176	114,193	142,441	146,648
Market Cap Growth	47.48%	-30.57%	-7.02%	-19.83%	-2.87%	-33.45%
Enterprise Value	129,647	77,107	105,622	104,045	128,018	125,106
Last Close Price	5660.00	3770.00	5430.00	5626.38	6934.91	7089.10
PE Ratio	37.71	6.46	-	46.24	-	-
Forward PE	26.08	12.74	12.74	12.74	12.74	12.74
PS Ratio	0.64	0.45	0.61	0.99	1.87	1.41
PB Ratio	1.95	1.23	2.18	1.63	2.07	2.10
P/TBV Ratio	2.00	1.26	2.25	1.66	2.11	2.14
P/FCF Ratio	-	-	14.70	23.92	-	8.36
P/OCF Ratio	-	-	13.59	20.69	-	7.85
EV/Sales Ratio	0.74	0.47	0.61	0.91	1.68	1.20
EV/EBITDA Ratio	29.66	7.86	-	22.39	813.46	31.14
EV/EBIT Ratio	229.09	10.93	-	51.79	-	80.24
EV/FCF Ratio	-9.58	-	14.63	21.79	-	7.14
Debt / Equity Ratio	0.40	0.12	0.01	0.08	0.10	0.08
Debt / EBITDA Ratio	5.22	0.72	-	1.22	42.84	1.43
Debt / FCF Ratio	-	-	0.05	1.19	-	0.33
Net Debt / Equity Ratio	0.32	0.05	-0.25	-0.12	-0.11	-0.39
Net Debt / EBITDA Ratio	4.13	0.30	0.75	-1.89	-46.88	-6.80
Net Debt / FCF Ratio	-1.33	-0.47	-1.71	-1.84	0.43	-1.56
Asset Turnover	1.65	1.71	1.81	1.13	0.82	1.08
Inventory Turnover	66.30	59.44	128.27	96.44	86.09	131.93
Quick Ratio	0.48	0.79	0.81	1.34	1.37	2.55
Current Ratio	1.82	1.96	2.01	2.33	3.20	3.53
Return on Equity (ROE)	5.29%	21.04%	-31.37%	3.55%	-0.83%	-0.90%
Return on Assets (ROA)	0.33%	4.61%	-12.26%	1.24%	-1.68%	1.01%
Return on Invested Capital (ROIC)	0.77%	13.40%	-38.48%	3.27%	-4.79%	-47.30%
Return on Capital Employed (ROCE)	0.80%	10.20%	-37.30%	2.80%	-3.50%	2.10%
Earnings Yield	2.65%	15.48%	-17.57%	2.16%	-0.41%	-0.43%
FCF Yield	-12.12%	-8.46%	6.80%	4.18%	-12.07%	11.96%
Dividend Yield	-	-	-	1.24%	0.72%	0.99%
Payout Ratio	-	-	-	40.56%	-	-
Buyback Yield / Dilution	-0.79%	0.15%	2.20%	0.06%	-	-
Total Shareholder Return	-0.79%	0.15%	2.20%	1.30%	0.72%	0.99%

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