Sejong Telecom 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 10, 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	114,727	94,118	75,598	157,812	175,230	352,832
Market Cap Growth	41.12%	24.50%	-52.10%	-9.94%	-50.34%	17.55%
Enterprise Value	190,748	107,765	40,334	25,877	25,126	121,515
Last Close Price	12080.00	9910.00	3455.44	6554.92	5634.63	10279.50
PE Ratio	34.04	11.62	-	3.63	-	11.69
PS Ratio	0.42	0.33	0.20	0.47	0.54	1.19
PB Ratio	0.69	0.54	0.28	0.49	0.56	0.92
P/TBV Ratio	0.74	0.59	0.30	0.53	0.59	0.96
P/OCF Ratio	-	7.31	2.19	-	12.62	-
EV/Sales Ratio	0.69	0.38	0.11	0.08	0.08	0.41
EV/EBITDA Ratio	21.64	13.35	5.91	1.88	2.33	10.24
Debt / Equity Ratio	0.59	0.53	0.54	0.30	0.10	0.09
Debt / EBITDA Ratio	11.56	11.45	21.16	7.00	2.86	2.90
Net Debt / Equity Ratio	0.44	0.47	-0.04	-0.42	-0.46	-0.59
Net Debt / EBITDA Ratio	8.61	10.01	-1.76	-9.69	-13.42	-19.35
Net Debt / FCF Ratio	-1.03	-3.02	0.21	3.03	61.26	18.90
Asset Turnover	0.66	0.67	0.73	0.71	0.68	0.59
Inventory Turnover	60.46	32.78	11.58	8.05	7.91	7.94
Quick Ratio	0.50	0.80	1.88	1.75	2.92	3.46
Current Ratio	0.57	0.95	1.98	1.96	3.18	3.78
Return on Equity (ROE)	2.86%	3.62%	-11.24%	13.93%	-10.90%	8.79%
Return on Assets (ROA)	-1.61%	-1.65%	-1.57%	-0.48%	-0.74%	-0.94%
Return on Invested Capital (ROIC)	-4.11%	-4.35%	-5.74%	-2.05%	-3.42%	-3.45%
Return on Capital Employed (ROCE)	-5.40%	-4.20%	-3.40%	-1.00%	-1.60%	-1.80%
Earnings Yield	4.92%	8.60%	-44.32%	27.52%	-22.20%	8.56%
FCF Yield	-62.39%	-28.41%	-76.61%	-27.93%	-1.35%	-3.44%
Payout Ratio	84.54%	2.51%	-	0.33%	-	0.61%
Buyback Yield / Dilution	65.90%	41.02%	-217.02%	35.19%	-28.24%	0.33%