Soulbrain Holdings 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 26, 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	1,118,617	745,884	916,342	491,746	714,891	931,838
Market Cap Growth	68.92%	-18.60%	86.34%	-31.21%	-23.28%	-34.48%
Enterprise Value	1,629,983	966,656	1,123,120	726,446	858,169	759,955
Last Close Price	55700.00	35842.98	44034.24	23521.90	33972.98	44093.46
PE Ratio	12.29	12.69	10.07	7.66	22.73	0.65
Forward PE	-	4.67	4.67	4.67	1.63	2.80
PS Ratio	1.83	1.45	1.39	0.87	1.71	3.95
PB Ratio	0.71	0.50	0.73	0.42	0.65	0.90
P/TBV Ratio	0.86	0.65	0.86	0.51	0.77	0.97
P/FCF Ratio	19.37	-	-	-	-	-
P/OCF Ratio	11.78	8.76	9.21	-	159.23	13.15
PEG Ratio	-	0.14	0.14	0.14	0.14	0.13
EV/Sales Ratio	2.66	1.88	1.70	1.29	2.06	3.22
EV/EBITDA Ratio	13.39	7.58	6.88	7.23	10.47	13.80
EV/EBIT Ratio	25.29	12.03	8.91	10.76	15.76	45.85
EV/FCF Ratio	28.22	-	-	-	-	-
Debt / Equity Ratio	0.28	0.17	0.30	0.27	0.24	0.18
Debt / EBITDA Ratio	3.68	2.03	2.29	3.13	3.25	3.42
Debt / FCF Ratio	7.54	-	-	-	-	-
Net Debt / Equity Ratio	0.20	0.06	0.14	0.15	0.09	0.07
Net Debt / EBITDA Ratio	2.62	0.64	1.11	1.78	1.18	1.29
Net Debt / FCF Ratio	5.37	-19.80	-5.60	-3.66	-5.38	-0.34
Asset Turnover	0.30	0.27	0.38	0.35	0.29	0.19
Inventory Turnover	4.49	3.58	4.07	4.13	6.58	4.28
Quick Ratio	0.36	0.64	0.70	0.71	0.87	0.96
Current Ratio	0.60	0.90	0.98	1.16	1.18	1.24
Return on Equity (ROE)	6.42%	4.05%	6.82%	5.21%	2.80%	6.00%
Return on Assets (ROA)	1.84%	2.66%	4.53%	2.63%	2.38%	0.83%
Return on Invested Capital (ROIC)	2.58%	3.60%	7.27%	4.86%	2.85%	1.54%
Return on Capital Employed (ROCE)	3.60%	5.00%	8.80%	4.90%	4.30%	1.40%
Earnings Yield	7.26%	7.88%	9.93%	13.05%	4.40%	154.82%
FCF Yield	5.16%	-0.55%	-3.54%	-9.95%	-2.51%	-22.52%
Dividend Yield	0.90%	0.61%	0.45%	0.72%	0.44%	-
Payout Ratio	5.86%	7.48%	4.29%	4.83%	-	0.99%
Buyback Yield / Dilution	1.60%	0.05%	-	-	-52.61%	-45.13%
Total Shareholder Return	2.49%	0.66%	0.45%	0.72%	-52.17%	-45.13%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.