Shinwha Intertek 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	Jan '26 Jan 30, 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	52,133	49,058	63,389	97,622	88,629	95,301
Market Cap Growth	5.40%	-22.61%	-35.07%	10.15%	-7.00%	-15.33%
Enterprise Value	93,708	117,528	120,150	148,168	122,564	123,490
Last Close Price	1797.00	1691.00	2185.00	3365.00	3055.00	3285.00
PE Ratio	7.07	58.08	-	-	78.95	28.58
Forward PE	-	7.88	7.88	7.88	7.88	7.88
PS Ratio	0.22	0.20	0.36	0.49	0.36	0.37
PB Ratio	0.52	0.52	0.69	1.06	0.88	0.97
P/TBV Ratio	0.53	0.52	0.71	1.08	0.90	0.99
P/FCF Ratio	2.00	-	-	-	23.30	14.20
P/OCF Ratio	1.87	-	-	86.66	10.63	5.99
EV/Sales Ratio	0.40	0.48	0.68	0.74	0.50	0.48
EV/EBITDA Ratio	4.72	6.77	-	16.26	9.35	6.29
EV/EBIT Ratio	8.64	20.23	-	-	60.31	15.22
EV/FCF Ratio	3.59	-	-	-	32.23	18.40
Debt / Equity Ratio	0.50	0.66	0.59	0.54	0.43	0.38
Debt / EBITDA Ratio	2.39	3.60	-	5.51	3.31	1.92
Debt / FCF Ratio	1.92	-	-	-	11.43	5.62
Asset Turnover	1.25	1.33	1.00	1.16	1.40	1.42
Inventory Turnover	4.76	6.30	5.23	5.69	7.31	8.46
Quick Ratio	0.49	0.46	0.40	0.41	0.53	0.47
Current Ratio	1.05	0.90	0.86	0.86	1.05	0.91
Return on Equity (ROE)	7.69%	0.91%	-17.63%	-8.72%	1.13%	3.42%
Return on Assets (ROA)	3.98%	1.96%	-5.48%	-1.00%	0.72%	2.81%
Return on Invested Capital (ROIC)	6.32%	2.50%	-11.64%	-2.10%	1.01%	5.38%
Return on Capital Employed (ROCE)	11.90%	6.10%	-14.90%	-3.00%	1.80%	7.90%
Earnings Yield	14.09%	1.72%	-25.57%	-8.61%	1.27%	3.50%
FCF Yield	50.07%	-14.45%	-8.23%	-3.96%	4.29%	7.04%
Payout Ratio	-	-	-	-	129.22%	43.50%
Buyback Yield / Dilution	0.86%	-	-	-	-	-
Total Shareholder Return	0.86%	-	-	-	-	-

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