Shinsung Delta Tech 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	Feb '26 Feb 26, 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	1,908,313	3,150,620	1,118,619	210,475	447,934	280,730
Market Cap Growth	-18.75%	181.65%	431.47%	-53.01%	59.56%	240.64%
Enterprise Value	2,259,873	3,420,794	1,356,356	454,200	644,464	402,661
Last Close Price	70200.00	115657.70	41023.48	7752.09	16253.63	10302.41
PE Ratio	157.05	-	89.28	12.43	18.27	32.39
Forward PE	-	4.85	4.85	4.85	4.85	4.85
PS Ratio	1.98	3.46	1.34	0.27	0.61	0.57
PB Ratio	5.81	9.93	3.64	0.98	2.29	1.73
P/TBV Ratio	9.05	15.70	5.66	1.38	3.10	1.98
P/FCF Ratio	-	-	551.57	-	-	-
P/OCF Ratio	62.49	3415.51	30.99	-	26.40	44.06
EV/Sales Ratio	2.35	3.76	1.63	0.57	0.87	0.82
EV/EBITDA Ratio	43.32	65.39	28.22	9.29	12.96	16.06
EV/EBIT Ratio	84.68	117.70	47.74	14.18	18.39	30.14
EV/FCF Ratio	-52.76	-	668.79	-	-	-
Debt / Equity Ratio	1.10	0.82	0.75	1.13	0.82	0.84
Debt / EBITDA Ratio	6.94	4.95	4.78	4.96	3.23	5.43
Debt / FCF Ratio	-	-	113.31	-	-	-
Net Debt / Equity Ratio	0.73	0.54	0.43	0.93	0.62	0.60
Net Debt / EBITDA Ratio	4.63	3.27	2.73	4.08	2.45	3.86
Net Debt / FCF Ratio	-5.62	-5.60	64.69	-3.64	-8.34	-12.02
Asset Turnover	1.14	1.24	1.26	1.39	1.59	1.30
Inventory Turnover	10.11	10.26	10.32	10.39	13.86	16.30
Quick Ratio	0.67	0.69	0.75	0.63	0.69	0.75
Current Ratio	1.01	1.01	1.04	0.89	0.96	0.91
Return on Equity (ROE)	5.50%	2.38%	7.69%	11.67%	18.28%	6.17%
Return on Assets (ROA)	1.97%	2.48%	2.69%	3.50%	4.72%	2.20%
Return on Invested Capital (ROIC)	3.16%	3.28%	4.71%	7.11%	9.33%	4.67%
Return on Capital Employed (ROCE)	6.10%	8.30%	8.30%	11.80%	15.00%	6.70%
Earnings Yield	0.63%	-0.03%	1.12%	8.04%	5.47%	3.09%
FCF Yield	-2.24%	-0.97%	0.18%	-26.02%	-3.26%	-2.86%
Dividend Yield	0.17%	0.10%	-	-	-	-
Payout Ratio	37.86%	-	25.84%	22.26%	11.01%	21.73%
Buyback Yield / Dilution	0.00%	-0.53%	-0.21%	-	-1.35%	-2.64%
Total Shareholder Return	0.17%	-0.43%	-0.21%	-	-1.35%	-2.64%

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