ilShinbiobase Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2019	FY 2018	FY 2017	FY 2016	FY 2015
Period Ending	May '26 May 21, 2026	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018	Dec '17 Dec 31, 2017	Dec '16 Dec 31, 2016	Dec '15 Dec 31, 2015
Market Capitalization	53,680	90,448	74,230	96,749	121,353	108,843
Market Cap Growth	22.32%	21.85%	-23.28%	-20.28%	11.49%	209.78%
Enterprise Value	-	73,553	61,199	86,850	112,358	108,357
Last Close Price	1288.00	2057.35	1729.71	2247.77	2819.40	2528.74
PE Ratio	13.91	19.44	23.48	45.97	45.09	42.58
PS Ratio	2.93	4.61	4.83	7.54	9.09	8.44
PB Ratio	1.27	2.29	2.12	2.77	3.68	4.48
P/TBV Ratio	1.27	2.32	2.15	2.84	3.82	4.56
P/FCF Ratio	16.14	17.06	16.53	56.67	44.34	637.14
P/OCF Ratio	12.57	16.30	15.22	45.75	40.33	402.80
EV/Sales Ratio	-	3.75	3.98	6.77	8.41	8.40
EV/EBITDA Ratio	-	12.72	17.11	30.16	31.72	33.58
EV/EBIT Ratio	-	14.11	20.15	37.02	37.40	41.08
EV/FCF Ratio	-	13.87	13.63	50.87	41.06	634.30
Debt / Equity Ratio	-	-	-	-	-	0.02
Debt / EBITDA Ratio	-	-	-	-	-	0.15
Debt / FCF Ratio	-	-	-	-	-	2.93
Net Debt / Equity Ratio	-0.45	-0.44	-0.36	-0.32	-0.30	-0.06
Net Debt / EBITDA Ratio	-4.47	-3.04	-3.56	-3.93	-2.84	-0.48
Net Debt / FCF Ratio	-5.72	-3.31	-2.84	-6.63	-3.68	-9.07
Asset Turnover	0.39	0.46	0.39	0.34	0.40	0.45
Inventory Turnover	1.21	1.31	1.28	1.08	1.15	1.13
Quick Ratio	3.80	4.11	4.36	5.71	4.43	1.87
Current Ratio	5.25	5.52	6.16	8.24	6.04	3.49
Return on Equity (ROE)	8.06%	12.76%	7.77%	5.33%	9.40%	10.04%
Return on Assets (ROA)	4.83%	7.66%	4.87%	3.85%	5.59%	5.71%
Return on Invested Capital (ROIC)	12.38%	19.64%	10.19%	8.44%	10.85%	10.28%
Return on Capital Employed (ROCE)	8.50%	12.90%	8.50%	6.60%	8.80%	10.40%
Earnings Yield	7.37%	5.14%	4.26%	2.17%	2.22%	2.35%
FCF Yield	6.20%	5.86%	6.05%	1.76%	2.25%	0.16%
Dividend Yield	0.56%	0.34%	0.29%	-	-	-
Payout Ratio	7.58%	4.61%	-	-	-	8.38%
Buyback Yield / Dilution	0.97%	2.62%	-0.39%	-1.37%	-3.23%	1.16%
Total Shareholder Return	1.53%	2.96%	-0.10%	-1.37%	-3.23%	1.16%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.