Smec Co.,Ltd 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	Jun '26 Jun 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	214,463	443,288	128,635	156,599	53,247	55,137
Market Cap Growth	143.73%	244.61%	-17.86%	194.10%	-3.43%	1.02%
Enterprise Value	372,640	610,394	189,076	217,491	128,933	129,240
Last Close Price	3285.00	6790.00	2811.68	3422.92	1418.07	1617.74
PE Ratio	-	-	5.81	9.39	5.50	-
PS Ratio	1.53	2.89	0.64	0.89	0.33	0.43
PB Ratio	2.28	4.54	0.99	1.47	0.71	0.94
P/TBV Ratio	2.29	4.58	1.00	1.50	0.74	1.01
P/FCF Ratio	46.50	-	-	143.36	6.77	-
P/OCF Ratio	32.71	-	-	65.84	5.53	94.30
EV/Sales Ratio	2.65	3.97	0.94	1.23	0.81	1.01
EV/EBITDA Ratio	-	-	6.87	8.51	8.40	-
EV/EBIT Ratio	-	-	7.89	9.87	10.98	-
EV/FCF Ratio	80.80	-	-	199.11	16.39	-
Debt / Equity Ratio	1.90	1.80	1.01	0.66	0.97	1.54
Debt / EBITDA Ratio	-	-	4.76	2.75	4.71	-
Debt / FCF Ratio	38.90	-	-	64.46	9.20	-
Net Debt / Equity Ratio	1.68	1.53	0.75	0.49	0.82	1.27
Net Debt / EBITDA Ratio	-7.20	-11.55	3.53	2.03	4.01	-10.78
Net Debt / FCF Ratio	34.30	-56.27	-5.09	47.52	7.83	-95.73
Asset Turnover	0.46	0.51	0.79	0.88	0.83	0.68
Inventory Turnover	1.54	1.53	1.91	1.84	1.96	2.06
Quick Ratio	0.73	0.75	0.80	0.68	0.38	0.43
Current Ratio	1.36	1.43	1.45	1.52	1.10	0.98
Return on Equity (ROE)	-26.82%	-18.93%	18.73%	18.37%	14.53%	-24.65%
Return on Assets (ROA)	-5.34%	-3.49%	5.89%	6.87%	3.82%	-3.63%
Return on Invested Capital (ROIC)	-10.38%	-7.09%	9.92%	14.25%	8.05%	-7.86%
Return on Capital Employed (ROCE)	-16.10%	-10.30%	17.20%	19.20%	13.90%	-15.20%
Earnings Yield	-14.23%	-4.85%	17.21%	10.65%	18.18%	-29.74%
FCF Yield	2.15%	-0.60%	-14.84%	0.70%	14.77%	-1.41%
Buyback Yield / Dilution	-56.05%	-35.96%	-6.37%	-2.40%	-23.10%	-4.33%