Sung Kwang Bend 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 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	1,056,983	683,852	606,861	339,611	370,053	222,870
Market Cap Growth	49.43%	12.69%	78.69%	-8.23%	66.04%	9.02%
Enterprise Value	922,378	568,781	490,650	231,231	303,788	178,222
Last Close Price	39800.00	25750.00	23073.86	11966.04	12873.33	7696.34
PE Ratio	30.70	19.86	14.80	8.67	9.43	-
Forward PE	23.57	13.06	10.72	6.62	7.92	243.48
PS Ratio	4.30	2.78	2.67	1.33	1.52	1.63
PB Ratio	1.92	1.24	1.17	0.67	0.78	0.51
P/TBV Ratio	1.93	1.25	1.17	0.67	0.79	0.51
P/FCF Ratio	31.64	20.47	23.74	10.33	18.08	49.27
P/OCF Ratio	27.90	18.05	21.29	9.55	17.27	28.60
PEG Ratio	4.77	1.77	1.77	1.77	1.77	1.77
EV/Sales Ratio	3.75	2.32	2.15	0.91	1.25	1.30
EV/EBITDA Ratio	19.98	12.32	10.63	4.73	9.91	-
EV/EBIT Ratio	21.98	13.56	11.69	5.16	11.35	-
EV/FCF Ratio	27.61	17.02	19.20	7.03	14.84	39.40
Debt / Equity Ratio	0.00	0.00	0.00	0.00	0	0.05
Debt / EBITDA Ratio	0.04	0.04	0.05	0.04	0.01	-
Debt / FCF Ratio	0.06	0.06	0.09	0.07	0.01	4.44
Net Debt / Equity Ratio	-0.24	-0.24	-0.21	-0.21	-0.18	-0.07
Net Debt / EBITDA Ratio	-2.92	-2.92	-2.32	-2.20	-2.72	7.30
Net Debt / FCF Ratio	-4.03	-4.03	-4.20	-3.27	-4.07	-6.70
Asset Turnover	0.43	0.43	0.41	0.47	0.48	0.28
Inventory Turnover	1.06	1.06	1.05	1.27	1.31	0.91
Quick Ratio	6.03	6.03	4.36	4.19	2.85	1.79
Current Ratio	11.15	11.15	8.90	8.24	6.35	4.88
Return on Equity (ROE)	6.45%	6.45%	8.01%	8.02%	8.66%	-0.28%
Return on Assets (ROA)	4.55%	4.55%	4.71%	5.20%	3.28%	-1.02%
Return on Invested Capital (ROIC)	7.70%	7.83%	8.26%	8.82%	5.20%	-1.97%
Return on Capital Employed (ROCE)	7.50%	7.50%	7.90%	8.70%	5.50%	-1.80%
Earnings Yield	3.26%	5.04%	6.76%	11.53%	10.61%	-0.55%
FCF Yield	3.16%	4.88%	4.21%	9.68%	5.53%	2.03%
Dividend Yield	0.52%	-	0.87%	1.25%	0.78%	1.30%
Payout Ratio	15.43%	15.43%	10.22%	7.13%	7.12%	-
Buyback Yield / Dilution	3.24%	3.24%	1.73%	-	-	-
Total Shareholder Return	3.75%	3.24%	2.60%	1.25%	0.78%	1.30%

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