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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 1, 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	89,066	67,665	59,968	69,611	93,939	101,819
Market Cap Growth	47.72%	12.83%	-13.85%	-25.90%	-7.74%	-42.73%
Enterprise Value	136,790	115,777	124,176	123,203	143,441	133,152
Last Close Price	1415.00	1075.00	1107.00	1285.00	1715.00	1915.00
PE Ratio	-	-	-	-	123.50	-
PS Ratio	1.02	0.77	0.71	0.92	0.90	1.10
PB Ratio	1.18	0.90	0.96	0.75	0.92	1.05
P/TBV Ratio	1.17	0.89	0.95	0.77	0.93	1.06
P/FCF Ratio	31.03	23.57	10.42	-	-	-
P/OCF Ratio	19.72	14.98	8.47	-	-	-
EV/Sales Ratio	1.56	1.32	1.47	1.63	1.37	1.44
EV/EBITDA Ratio	23.61	63.39	-	-	43.00	15.74
EV/EBIT Ratio	36.24	-	-	-	509.11	28.90
EV/FCF Ratio	47.65	40.33	21.58	-	-	-
Debt / Equity Ratio	0.74	0.74	1.11	0.80	0.61	0.59
Debt / EBITDA Ratio	30.53	30.53	-	-	18.56	6.75
Debt / FCF Ratio	19.42	19.42	11.99	-	-	-
Net Debt / Equity Ratio	0.65	0.65	0.98	0.67	0.52	0.41
Net Debt / EBITDA Ratio	26.73	26.73	-18.19	-12.89	15.90	4.76
Net Debt / FCF Ratio	17.01	17.01	10.65	-7.72	-2.67	-2.67
Asset Turnover	0.57	0.57	0.49	0.42	0.60	0.51
Inventory Turnover	3.82	3.82	3.58	2.88	5.34	7.55
Quick Ratio	0.72	0.72	0.52	0.95	0.87	1.12
Current Ratio	1.18	1.18	0.90	1.53	1.44	1.46
Return on Equity (ROE)	-2.91%	-2.91%	-36.59%	-8.90%	0.76%	-2.87%
Return on Assets (ROA)	-0.08%	-0.08%	-3.06%	-2.96%	0.10%	1.59%
Return on Invested Capital (ROIC)	-0.15%	-0.16%	-6.00%	-5.55%	0.05%	3.14%
Return on Capital Employed (ROCE)	-0.20%	-0.20%	-9.70%	-6.60%	0.20%	3.90%
Earnings Yield	-1.91%	-2.51%	-45.98%	-12.49%	0.81%	-3.33%
FCF Yield	3.22%	4.24%	9.60%	-11.63%	-21.15%	-14.81%
Buyback Yield / Dilution	-12.19%	-12.19%	-0.01%	0.66%	-8.19%	-5.91%

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