Seung Il 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 29, 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	37,808	50,805	44,129	60,848	70,004	81,228
Market Cap Growth	-24.79%	15.13%	-27.48%	-13.08%	-13.82%	68.71%
Enterprise Value	4,194	11,320	11,576	41,319	54,922	68,197
Last Close Price	6400.00	8600.00	7340.91	9963.23	11368.50	13101.60
PE Ratio	18.36	20.20	12.06	145.76	53.34	20.94
PS Ratio	0.27	0.36	0.31	0.43	0.44	0.55
PB Ratio	0.25	0.34	0.30	0.42	0.48	0.56
P/TBV Ratio	0.25	0.34	0.30	0.42	0.49	0.56
P/FCF Ratio	4.58	6.79	3.60	8.38	83.63	16.80
P/OCF Ratio	3.45	4.96	2.80	7.29	30.61	10.91
EV/Sales Ratio	0.03	0.08	0.08	0.29	0.35	0.46
EV/EBITDA Ratio	0.39	0.99	1.06	4.42	5.26	5.47
EV/EBIT Ratio	2.42	4.97	5.07	69.11	42.69	17.68
EV/FCF Ratio	0.51	1.51	0.94	5.69	65.62	14.10
Debt / Equity Ratio	0.07	0.07	0.02	0.03	0.04	0.05
Debt / EBITDA Ratio	0.92	0.90	0.21	0.43	0.55	0.55
Debt / FCF Ratio	1.20	1.37	0.19	0.56	6.91	1.42
Net Debt / Equity Ratio	-0.22	-0.23	-0.25	-0.17	-0.12	-0.12
Net Debt / EBITDA Ratio	-3.13	-3.00	-3.40	-2.59	-1.73	-1.43
Net Debt / FCF Ratio	-4.07	-4.57	-3.02	-3.33	-21.56	-3.68
Asset Turnover	0.77	0.78	0.83	0.81	0.89	0.83
Inventory Turnover	4.63	4.88	4.95	4.72	5.57	6.48
Quick Ratio	2.62	2.73	2.28	2.31	1.92	1.70
Current Ratio	3.71	3.89	3.27	3.54	3.15	2.61
Return on Equity (ROE)	1.37%	1.68%	2.49%	0.29%	0.90%	2.71%
Return on Assets (ROA)	0.57%	0.78%	0.82%	0.21%	0.45%	1.36%
Return on Invested Capital (ROIC)	1.17%	1.62%	1.66%	0.44%	0.82%	2.61%
Return on Capital Employed (ROCE)	1.00%	1.40%	1.50%	0.40%	0.80%	2.50%
Earnings Yield	5.45%	4.95%	8.29%	0.69%	1.88%	4.78%
FCF Yield	21.82%	14.72%	27.82%	11.93%	1.20%	5.95%
Payout Ratio	34.43%	28.18%	13.72%	120.29%	76.52%	12.95%