Synergy Innovation 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 8, 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	177,976	206,611	214,628	225,794	230,756	342,794
Market Cap Growth	-19.72%	-3.74%	-4.95%	-2.15%	-32.68%	27.57%
Enterprise Value	191,898	211,533	198,515	207,536	290,698	344,814
Last Close Price	2020.00	2345.00	2595.00	2730.00	2790.00	4310.00
PE Ratio	57.71	68.61	20.70	97.97	14.31	59.94
PS Ratio	1.57	1.83	2.37	2.71	2.67	11.16
PB Ratio	0.65	0.76	0.91	1.01	1.34	2.48
P/TBV Ratio	0.94	1.09	1.32	1.36	1.80	3.39
P/FCF Ratio	18.92	21.96	8.71	6.68	19.44	18.65
P/OCF Ratio	12.04	13.98	8.11	6.38	17.93	16.79
EV/Sales Ratio	1.70	1.87	2.19	2.49	3.36	11.23
EV/EBITDA Ratio	7.16	8.61	9.79	10.67	10.36	50.78
EV/EBIT Ratio	8.98	11.04	12.32	13.85	12.68	284.81
EV/FCF Ratio	20.40	22.49	8.05	6.14	24.49	18.76
Debt / Equity Ratio	0.13	0.13	0.17	0.12	0.22	0.21
Debt / EBITDA Ratio	1.46	1.46	2.03	1.35	1.32	4.36
Debt / FCF Ratio	3.82	3.82	1.67	0.78	3.13	1.61
Net Debt / Equity Ratio	-0.17	-0.17	-0.28	-0.35	-0.04	-0.02
Net Debt / EBITDA Ratio	-1.91	-1.91	-3.23	-4.02	-0.27	-0.48
Net Debt / FCF Ratio	-4.99	-4.99	-2.66	-2.31	-0.63	-0.18
Asset Turnover	0.35	0.35	0.30	0.32	0.40	0.17
Inventory Turnover	2.93	2.93	2.87	3.65	3.85	2.01
Quick Ratio	2.13	2.13	1.65	2.02	1.40	0.87
Current Ratio	2.66	2.66	1.99	2.42	1.67	1.23
Return on Equity (ROE)	4.39%	4.39%	7.89%	3.88%	16.38%	-1.31%
Return on Assets (ROA)	3.66%	3.66%	3.34%	3.65%	6.66%	0.42%
Return on Invested Capital (ROIC)	6.02%	6.68%	8.49%	2.78%	15.32%	1.04%
Return on Capital Employed (ROCE)	6.60%	6.60%	6.60%	6.70%	13.10%	0.80%
Earnings Yield	1.69%	1.46%	4.83%	1.02%	6.99%	1.67%
FCF Yield	5.29%	4.55%	11.49%	14.97%	5.14%	5.36%
Payout Ratio	51.36%	51.36%	11.86%	62.47%	5.48%	11.65%
Buyback Yield / Dilution	-3.70%	-3.70%	0.15%	-2.61%	-5.96%	-13.05%

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