Sambo Industrial 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 17, 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	12,776	27,304	37,114	56,061	39,100	66,609
Market Cap Growth	-62.32%	-26.43%	-33.80%	43.38%	-41.30%	-11.46%
Enterprise Value	244,981	241,793	226,326	260,784	234,531	263,421
Last Close Price	780.00	1667.00	2515.00	4700.86	3626.38	6379.74
PS Ratio	0.04	0.10	0.11	0.13	0.09	0.19
PB Ratio	0.47	0.97	1.17	1.43	0.79	1.23
P/TBV Ratio	-	-	-	7.57	2.04	2.71
P/FCF Ratio	-	-	-	10.77	3.72	-
P/OCF Ratio	2.48	10.15	4.92	3.99	1.68	2.63
EV/Sales Ratio	0.83	0.85	0.66	0.61	0.52	0.74
EV/EBITDA Ratio	10.68	11.75	17.03	21.82	11.61	9.49
EV/EBIT Ratio	24.72	30.38	367.41	-	28.00	17.99
EV/FCF Ratio	-	-	-	50.10	22.28	-
Debt / Equity Ratio	8.00	7.36	5.55	4.86	3.75	3.56
Debt / EBITDA Ratio	9.47	10.08	13.27	15.99	9.19	6.94
Debt / FCF Ratio	-	-	-	36.73	17.64	-
Net Debt / Equity Ratio	7.61	6.88	5.18	4.32	3.34	3.22
Net Debt / EBITDA Ratio	9.01	9.42	12.38	14.22	8.19	6.27
Net Debt / FCF Ratio	-17.10	-12.88	-27.93	32.66	15.71	-4438.46
Asset Turnover	0.94	0.92	1.07	1.26	1.36	1.14
Inventory Turnover	2.88	2.95	3.63	4.78	5.42	4.48
Quick Ratio	0.30	0.30	0.30	0.36	0.43	0.42
Current Ratio	0.74	0.72	0.71	0.74	0.77	0.83
Return on Equity (ROE)	-12.76%	-10.84%	-63.46%	-37.68%	-21.18%	3.99%
Return on Assets (ROA)	1.96%	1.61%	0.12%	-0.11%	1.57%	2.92%
Return on Invested Capital (ROIC)	4.34%	3.81%	0.30%	-0.29%	3.78%	3.98%
Return on Capital Employed (ROCE)	11.70%	9.90%	0.70%	-0.70%	8.00%	11.10%
Earnings Yield	-40.08%	-19.08%	-63.68%	-32.75%	-32.96%	-0.83%
FCF Yield	-94.62%	-55.15%	-15.87%	9.29%	26.92%	-0.06%
Buyback Yield / Dilution	-17.71%	-31.00%	-35.48%	0.44%	-1.78%	-18.87%