Seojin Automotive 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 15, 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	56,126	79,612	41,616	73,970	56,686	56,407
Market Cap Growth	40.82%	91.30%	-43.74%	30.49%	0.49%	6.41%
Enterprise Value	1,202,063	1,158,957	819,319	637,434	517,849	462,205
Last Close Price	2445.00	3580.00	1916.00	3505.00	2710.00	2905.00
PE Ratio	-	-	35.61	8.43	7.99	16.10
Forward PE	-	4.89	4.89	4.89	4.89	4.89
PS Ratio	0.02	0.03	0.02	0.03	0.03	0.03
PB Ratio	0.14	0.19	0.15	0.28	0.27	0.31
P/TBV Ratio	0.44	0.63	0.56	1.02	0.81	0.84
P/FCF Ratio	-	-	-	-	3.99	-
P/OCF Ratio	1.21	1.71	0.47	1.12	0.62	8.59
PEG Ratio	-	0.21	0.21	0.21	0.21	0.21
EV/Sales Ratio	0.41	0.39	0.32	0.26	0.25	0.26
EV/EBITDA Ratio	10.24	9.84	7.49	4.51	4.64	5.10
EV/EBIT Ratio	45.66	43.23	22.43	8.64	11.17	21.64
EV/FCF Ratio	-7.39	-	-	-	36.46	-
Debt / Equity Ratio	2.30	2.30	2.65	1.92	1.60	1.72
Debt / EBITDA Ratio	8.12	8.12	6.64	3.54	3.05	3.45
Debt / FCF Ratio	-	-	-	-	23.93	-
Net Debt / Equity Ratio	2.11	2.11	2.33	1.63	1.42	1.65
Net Debt / EBITDA Ratio	7.45	7.45	5.84	3.00	2.70	3.32
Net Debt / FCF Ratio	-5.40	-5.40	-3.07	-3.46	21.22	-6.77
Asset Turnover	1.63	1.63	1.83	2.14	2.14	1.99
Inventory Turnover	12.72	12.72	13.58	15.96	15.03	14.74
Quick Ratio	0.36	0.36	0.38	0.47	0.45	0.37
Current Ratio	0.68	0.68	0.68	0.79	0.75	0.65
Return on Equity (ROE)	-6.68%	-6.68%	4.13%	16.21%	11.89%	3.85%
Return on Assets (ROA)	0.93%	0.93%	1.61%	4.02%	2.96%	1.51%
Return on Invested Capital (ROIC)	2.12%	2.43%	1.87%	8.75%	6.48%	2.48%
Return on Capital Employed (ROCE)	3.00%	3.00%	5.80%	13.50%	11.60%	6.80%
Earnings Yield	-44.24%	-31.19%	2.81%	11.86%	12.52%	6.21%
FCF Yield	-289.69%	-204.23%	-500.90%	-165.39%	25.05%	-78.84%
Payout Ratio	-	-	144.73%	13.26%	16.63%	12.45%
Buyback Yield / Dilution	-1.63%	-1.63%	20.58%	-30.27%	-2.35%	-7.72%

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