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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 19, 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	54,222	49,957	49,058	63,389	97,622	88,629
Market Cap Growth	11.12%	1.83%	-22.61%	-35.07%	10.15%	-7.00%
Enterprise Value	87,535	91,532	117,528	120,150	148,168	122,564
Last Close Price	1869.00	1722.00	1691.00	2185.00	3365.00	3055.00
PE Ratio	16.11	14.87	58.08	-	-	78.95
Forward PE	-	7.88	7.88	7.88	7.88	7.88
PS Ratio	0.24	0.22	0.20	0.36	0.49	0.36
PB Ratio	0.56	0.51	0.52	0.69	1.06	0.88
P/TBV Ratio	0.56	0.51	0.52	0.71	1.08	0.90
P/FCF Ratio	2.48	2.28	-	-	-	23.30
P/OCF Ratio	2.33	2.15	-	-	86.66	10.63
EV/Sales Ratio	0.38	0.40	0.48	0.68	0.74	0.50
EV/EBITDA Ratio	5.76	5.08	6.77	-	16.26	9.35
EV/EBIT Ratio	13.99	10.06	20.23	-	-	60.31
EV/FCF Ratio	4.00	4.18	-	-	-	32.23
Debt / Equity Ratio	0.47	0.47	0.66	0.59	0.54	0.43
Debt / EBITDA Ratio	2.56	2.56	3.60	-	5.51	3.31
Debt / FCF Ratio	2.11	2.11	-	-	-	11.43
Net Debt / Equity Ratio	0.34	0.34	0.55	0.49	0.42	0.33
Net Debt / EBITDA Ratio	1.85	1.85	2.97	-17.97	4.22	2.50
Net Debt / FCF Ratio	1.52	1.52	-7.27	-8.58	-9.95	8.61
Asset Turnover	1.28	1.28	1.33	1.00	1.16	1.40
Inventory Turnover	5.75	5.75	6.30	5.23	5.69	7.31
Quick Ratio	0.55	0.55	0.46	0.40	0.41	0.53
Current Ratio	1.02	1.02	0.90	0.86	0.86	1.05
Return on Equity (ROE)	3.50%	3.50%	0.91%	-17.63%	-8.72%	1.13%
Return on Assets (ROA)	3.18%	3.18%	1.96%	-5.48%	-1.00%	0.72%
Return on Invested Capital (ROIC)	5.48%	5.39%	2.50%	-11.64%	-2.10%	1.01%
Return on Capital Employed (ROCE)	9.30%	9.30%	6.10%	-14.90%	-3.00%	1.80%
Earnings Yield	6.20%	6.73%	1.72%	-25.57%	-8.61%	1.27%
FCF Yield	40.34%	43.78%	-14.45%	-8.23%	-3.96%	4.29%
Payout Ratio	-	-	-	-	-	129.22%
Buyback Yield / Dilution	0.56%	0.56%	-0.39%	-	-	-
Total Shareholder Return	0.56%	0.56%	-0.39%	-	-	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.