UNISEM 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	Mar '26 Mar 19, 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	299,455	284,159	173,261	247,683	165,318	429,474
Market Cap Growth	41.59%	64.01%	-30.05%	49.82%	-61.51%	70.36%
Enterprise Value	245,240	221,340	106,158	171,254	76,794	351,907
Last Close Price	10180.00	9660.00	5839.66	8233.68	5442.73	13901.44
PE Ratio	33.38	31.64	11.15	13.59	8.44	11.26
Forward PE	13.85	5.24	5.24	5.24	5.24	9.13
PS Ratio	1.10	1.04	0.79	1.07	0.65	1.45
PB Ratio	1.23	1.17	0.76	1.16	0.83	2.35
P/TBV Ratio	1.24	1.18	0.76	1.16	0.83	2.36
P/FCF Ratio	-	-	7.34	-	13.20	12.07
P/OCF Ratio	-	-	4.78	-	9.79	9.51
PEG Ratio	0.30	0.18	0.18	0.18	0.18	0.20
EV/Sales Ratio	0.90	0.81	0.49	0.74	0.30	1.19
EV/EBITDA Ratio	17.44	15.74	8.39	8.77	2.57	7.76
EV/EBIT Ratio	22.07	19.92	10.56	9.80	2.73	8.06
EV/FCF Ratio	-12.56	-	4.50	-	6.13	9.89
Debt / Equity Ratio	0.03	0.03	0.02	0.03	0.04	0.07
Debt / EBITDA Ratio	0.43	0.43	0.43	0.31	0.27	0.28
Debt / FCF Ratio	-	-	0.23	-	0.64	0.36
Net Debt / Equity Ratio	-0.22	-0.22	-0.34	-0.26	-0.46	-0.49
Net Debt / EBITDA Ratio	-3.87	-3.87	-6.22	-2.87	-3.05	-1.97
Net Debt / FCF Ratio	2.79	2.79	-3.34	1.60	-7.27	-2.52
Asset Turnover	1.00	1.00	0.86	0.97	1.08	1.38
Inventory Turnover	4.66	4.66	4.47	5.67	8.25	10.96
Quick Ratio	3.01	3.01	3.82	4.57	4.39	3.29
Current Ratio	4.59	4.59	5.24	6.06	5.30	3.70
Return on Equity (ROE)	3.80%	3.80%	7.00%	8.81%	10.24%	23.11%
Return on Assets (ROA)	2.54%	2.54%	2.48%	4.57%	7.52%	12.70%
Return on Invested Capital (ROIC)	5.22%	5.53%	5.60%	10.70%	22.63%	38.94%
Return on Capital Employed (ROCE)	4.50%	4.50%	4.40%	8.10%	14.00%	23.60%
Earnings Yield	3.00%	3.16%	8.96%	7.36%	11.85%	8.88%
FCF Yield	-6.52%	-6.87%	13.62%	-14.12%	7.58%	8.28%
Payout Ratio	26.21%	26.21%	15.15%	16.14%	18.02%	6.17%
Buyback Yield / Dilution	-0.08%	-0.08%	-0.01%	-	-	-

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