SM Life Design Group 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	Aug '26 Aug 10, 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	51,030	86,765	57,997	89,205	103,566	136,287
Market Cap Growth	-30.14%	49.60%	-34.98%	-13.87%	-24.01%	45.89%
Enterprise Value	27,812	68,304	41,774	66,060	74,418	109,593
Last Close Price	1126.00	1885.00	1260.00	1938.00	2250.00	3000.00
PE Ratio	9.93	15.78	11.91	18.83	41.63	76.38
PS Ratio	0.96	1.63	1.30	1.89	2.54	3.02
PB Ratio	0.73	1.29	0.94	1.57	1.98	2.81
P/TBV Ratio	0.74	1.30	0.95	1.60	2.01	2.83
P/FCF Ratio	5.58	24.66	-	18.15	-	45.34
P/OCF Ratio	5.20	12.84	7.92	11.63	34.41	34.09
EV/Sales Ratio	0.52	1.28	0.93	1.40	1.83	2.42
EV/EBITDA Ratio	4.76	11.73	10.50	18.19	16.45	79.94
EV/EBIT Ratio	6.15	14.93	11.95	24.60	21.21	649.85
EV/FCF Ratio	3.04	19.42	-	13.44	-	36.46
Debt / Equity Ratio	0.01	0.01	0.02	0.02	0.05	0.05
Debt / EBITDA Ratio	0.07	0.12	0.23	0.25	0.59	1.73
Debt / FCF Ratio	0.05	0.21	-	0.18	-	0.79
Net Debt / Equity Ratio	-0.33	-0.31	-0.28	-0.45	-0.37	-0.57
Net Debt / EBITDA Ratio	-3.97	-3.60	-4.29	-7.10	-4.26	-20.05
Net Debt / FCF Ratio	-2.54	-5.96	1.95	-5.25	1.99	-9.14
Asset Turnover	0.73	0.75	0.67	0.72	0.64	0.77
Inventory Turnover	18.04	18.74	9.38	7.45	5.13	5.44
Quick Ratio	5.42	4.58	3.10	5.91	2.52	4.08
Current Ratio	5.69	4.83	3.60	6.86	3.03	4.91
Return on Equity (ROE)	7.74%	8.52%	8.20%	9.31%	8.46%	3.77%
Return on Assets (ROA)	3.86%	4.00%	3.29%	2.56%	3.43%	0.18%
Return on Invested Capital (ROIC)	9.82%	10.06%	9.21%	8.31%	12.66%	0.68%
Return on Capital Employed (ROCE)	6.50%	6.80%	5.60%	4.60%	6.50%	0.30%
Earnings Yield	10.22%	6.33%	8.40%	5.31%	2.40%	1.31%
FCF Yield	17.93%	4.06%	-15.09%	5.51%	-9.37%	2.21%
Buyback Yield / Dilution	0.18%	-0.18%	0.18%	-0.72%	-0.06%	-1.41%