MSC Co., Ltd. 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 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	105,424	139,392	97,152	92,752	109,120	104,368
Market Cap Growth	-8.55%	43.48%	4.74%	-15.00%	4.55%	18.36%
Enterprise Value	123,984	150,462	128,276	119,432	128,073	123,389
Last Close Price	5990.00	7920.00	5430.30	5085.01	5869.49	5560.67
PE Ratio	4.53	6.06	4.46	5.02	6.02	6.78
PS Ratio	0.53	0.71	0.51	0.49	0.53	0.64
PB Ratio	0.54	0.74	0.57	0.62	0.82	0.90
P/TBV Ratio	0.55	0.74	0.58	0.63	0.83	0.92
P/FCF Ratio	15.92	6.66	3.64	6.19	-	6.10
P/OCF Ratio	4.36	4.94	2.90	3.83	-	4.69
EV/Sales Ratio	0.63	0.76	0.68	0.63	0.63	0.76
EV/EBITDA Ratio	3.40	4.12	3.72	4.01	4.17	4.54
EV/EBIT Ratio	4.19	5.07	4.66	5.04	5.19	5.93
EV/FCF Ratio	18.72	7.19	4.80	7.96	-	7.22
Debt / Equity Ratio	0.28	0.28	0.33	0.28	0.36	0.32
Debt / EBITDA Ratio	1.49	1.44	1.60	1.43	1.56	1.35
Debt / FCF Ratio	8.21	2.52	2.07	2.85	-	2.14
Net Debt / Equity Ratio	0.10	0.02	0.14	0.18	0.19	0.12
Net Debt / EBITDA Ratio	0.51	0.12	0.67	0.92	0.82	0.49
Net Debt / FCF Ratio	2.80	0.22	0.87	1.83	-2.32	0.78
Asset Turnover	0.72	0.74	0.79	0.87	1.03	0.92
Inventory Turnover	2.17	2.24	2.20	2.27	2.98	2.88
Quick Ratio	0.77	0.95	0.76	0.65	0.78	0.79
Current Ratio	1.67	1.86	1.61	1.77	1.74	1.55
Return on Equity (ROE)	12.65%	12.83%	13.61%	13.03%	14.57%	14.22%
Return on Assets (ROA)	6.72%	6.91%	7.12%	6.80%	7.77%	7.40%
Return on Invested Capital (ROIC)	11.54%	12.34%	12.06%	11.12%	13.22%	12.19%
Return on Capital Employed (ROCE)	14.50%	14.80%	15.40%	14.90%	17.50%	16.70%
Earnings Yield	22.08%	16.51%	22.40%	19.91%	16.61%	14.74%
FCF Yield	6.28%	15.01%	27.50%	16.17%	-9.88%	16.38%
Payout Ratio	8.32%	8.41%	8.09%	5.72%	5.83%	6.86%
Buyback Yield / Dilution	-0.01%	-0.03%	0.03%	-	-	-
Total Shareholder Return	1.78%	-0.03%	0.03%	-	-	-