Sambo Corrugated Board 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 19, 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	166,927	128,068	148,951	164,189	254,686	191,613
Market Cap Growth	30.66%	-14.02%	-9.28%	-35.53%	32.92%	44.80%
Enterprise Value	224,585	159,953	165,795	207,806	308,205	250,019
Last Close Price	10760.00	8170.00	9155.13	9623.74	14722.28	10952.86
PE Ratio	6.95	3.94	2.79	2.92	4.79	5.29
PS Ratio	0.30	0.23	0.27	0.28	0.48	0.48
PB Ratio	0.25	0.20	0.24	0.30	0.52	0.44
P/TBV Ratio	0.28	0.23	0.27	0.33	0.58	0.49
P/FCF Ratio	27.16	-	2.96	7.83	34.95	19.72
P/OCF Ratio	3.78	1.95	1.99	2.26	4.32	3.30
EV/Sales Ratio	0.41	0.29	0.30	0.36	0.58	0.62
EV/EBITDA Ratio	3.88	2.54	1.83	2.32	3.46	3.89
EV/EBIT Ratio	6.87	4.13	2.46	3.08	4.39	5.34
EV/FCF Ratio	36.55	-	3.30	9.91	42.30	25.73
Debt / Equity Ratio	0.16	0.14	0.11	0.12	0.18	0.15
Debt / EBITDA Ratio	1.87	1.39	0.72	0.72	0.98	1.02
Debt / FCF Ratio	16.72	-	1.31	3.09	12.02	6.73
Net Debt / Equity Ratio	-0.02	-0.04	-0.09	-0.01	0.02	0.04
Net Debt / EBITDA Ratio	-0.21	-0.37	-0.58	-0.09	0.12	0.24
Net Debt / FCF Ratio	-1.84	36.82	-1.05	-0.39	1.44	1.56
Asset Turnover	0.67	0.71	0.76	0.84	0.84	0.72
Inventory Turnover	12.09	12.01	11.02	11.34	12.85	12.74
Quick Ratio	2.04	2.54	2.40	2.61	1.72	1.83
Current Ratio	2.37	3.04	2.81	3.23	2.13	2.18
Return on Equity (ROE)	4.53%	6.06%	10.44%	12.12%	12.98%	9.97%
Return on Assets (ROA)	2.24%	3.07%	5.72%	6.07%	6.92%	5.24%
Return on Invested Capital (ROIC)	3.55%	5.27%	9.80%	11.07%	11.73%	8.66%
Return on Capital Employed (ROCE)	4.00%	5.30%	10.10%	10.50%	12.10%	9.10%
Earnings Yield	14.59%	25.39%	35.89%	34.26%	20.86%	18.91%
FCF Yield	3.68%	-0.50%	33.73%	12.77%	2.86%	5.07%
Dividend Yield	3.53%	3.06%	-	-	-	-
Payout Ratio	12.23%	20.13%	5.24%	4.97%	3.76%	5.56%
Buyback Yield / Dilution	0.23%	1.16%	0.39%	-0.16%	0.26%	0.67%
Total Shareholder Return	3.76%	4.22%	0.39%	-0.16%	0.26%	0.67%

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