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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 1, 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	91,290	86,558	73,717	106,176	114,193	142,441
Market Cap Growth	6.59%	17.42%	-30.57%	-7.02%	-19.83%	-2.87%
Enterprise Value	113,900	104,606	77,107	105,622	104,045	128,018
Last Close Price	4630.00	4390.00	3770.00	5430.00	5626.38	6934.91
PE Ratio	-	-	6.46	-	46.24	-
Forward PE	21.34	12.74	12.74	12.74	12.74	12.74
PS Ratio	0.61	0.58	0.45	0.61	0.99	1.87
PB Ratio	1.72	1.63	1.23	2.18	1.63	2.07
P/TBV Ratio	1.77	1.68	1.26	2.25	1.66	2.11
P/FCF Ratio	-	-	-	14.70	23.92	-
P/OCF Ratio	-	-	-	13.59	20.69	-
EV/Sales Ratio	0.76	0.70	0.47	0.61	0.91	1.68
EV/EBITDA Ratio	-	-	7.86	-	22.39	813.46
EV/EBIT Ratio	-	-	10.93	-	51.79	-
EV/FCF Ratio	-6.47	-	-	14.63	21.79	-
Debt / Equity Ratio	0.68	0.68	0.12	0.01	0.08	0.10
Debt / EBITDA Ratio	-	-	0.72	-	1.22	42.84
Debt / FCF Ratio	-	-	-	0.05	1.19	-
Net Debt / Equity Ratio	0.43	0.43	0.05	-0.25	-0.12	-0.11
Net Debt / EBITDA Ratio	-5.45	-5.45	0.30	0.75	-1.89	-46.88
Net Debt / FCF Ratio	-1.28	-1.28	-0.47	-1.71	-1.84	0.43
Asset Turnover	1.32	1.32	1.71	1.81	1.13	0.82
Inventory Turnover	59.16	59.16	59.44	128.27	96.44	86.09
Quick Ratio	0.68	0.68	0.79	0.81	1.34	1.37
Current Ratio	1.53	1.53	1.96	2.01	2.33	3.20
Return on Equity (ROE)	-14.48%	-14.48%	21.04%	-31.37%	3.55%	-0.83%
Return on Assets (ROA)	-4.45%	-4.45%	4.61%	-12.26%	1.24%	-1.68%
Return on Invested Capital (ROIC)	-10.68%	-11.63%	13.40%	-38.48%	3.27%	-4.79%
Return on Capital Employed (ROCE)	-13.30%	-13.30%	10.20%	-37.30%	2.80%	-3.50%
Earnings Yield	-8.95%	-9.44%	15.48%	-17.57%	2.16%	-0.41%
FCF Yield	-19.28%	-20.33%	-8.46%	6.80%	4.18%	-12.07%
Dividend Yield	-	-	-	-	1.24%	0.72%
Payout Ratio	-	-	-	-	40.56%	-
Buyback Yield / Dilution	-0.73%	-0.73%	0.18%	2.20%	0.06%	-
Total Shareholder Return	-0.73%	-0.73%	0.18%	2.20%	1.30%	0.72%

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