SDN Company. 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 18, 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	77,170	59,968	69,611	93,939	101,819	177,779
Market Cap Growth	21.13%	-13.85%	-25.90%	-7.74%	-42.73%	28.41%
Enterprise Value	125,282	124,176	123,203	143,441	133,152	210,844
Last Close Price	1226.00	1107.00	1285.00	1715.00	1915.00	3690.00
PE Ratio	-	-	-	123.50	-	21.27
PS Ratio	0.84	0.71	0.92	0.90	1.10	2.22
PB Ratio	0.97	0.96	0.75	0.92	1.05	1.96
P/TBV Ratio	0.96	0.95	0.77	0.93	1.06	2.19
P/FCF Ratio	16.49	10.42	-	-	-	15.46
P/OCF Ratio	11.90	8.47	-	-	-	10.15
EV/Sales Ratio	1.37	1.47	1.63	1.37	1.44	2.64
EV/EBITDA Ratio	16.74	-	-	43.00	15.74	66.11
EV/EBIT Ratio	26.67	-	-	509.11	28.90	927.69
EV/FCF Ratio	26.77	21.58	-	-	-	18.34
Debt / Equity Ratio	0.69	1.11	0.80	0.61	0.59	0.99
Debt / EBITDA Ratio	24.87	-	-	18.56	6.75	28.16
Debt / FCF Ratio	11.81	11.99	-	-	-	7.81
Net Debt / Equity Ratio	0.62	0.98	0.67	0.52	0.41	0.72
Net Debt / EBITDA Ratio	22.09	-18.19	-12.89	15.90	4.76	20.50
Net Debt / FCF Ratio	10.49	10.65	-7.72	-2.67	-2.67	5.69
Asset Turnover	0.55	0.49	0.42	0.60	0.51	0.49
Inventory Turnover	4.34	3.58	2.88	5.34	7.55	5.70
Quick Ratio	0.77	0.52	0.95	0.87	1.12	0.83
Current Ratio	1.25	0.90	1.53	1.44	1.46	1.12
Return on Equity (ROE)	-18.66%	-36.59%	-8.90%	0.76%	-2.87%	10.03%
Return on Assets (ROA)	-0.21%	-3.06%	-2.96%	0.10%	1.59%	0.09%
Return on Invested Capital (ROIC)	-0.44%	-6.00%	-5.55%	0.05%	3.14%	0.17%
Return on Capital Employed (ROCE)	-0.50%	-9.70%	-6.60%	0.20%	3.90%	0.20%
Earnings Yield	-18.23%	-45.98%	-12.49%	0.81%	-3.33%	4.70%
FCF Yield	6.06%	9.60%	-11.63%	-21.15%	-14.81%	6.47%
Buyback Yield / Dilution	-7.11%	-	0.66%	-8.19%	-5.91%	-10.69%

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