LK Samyang 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 19, 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	164,896	131,946	95,915	100,583	104,445	94,703
Market Cap Growth	24.02%	37.57%	-4.64%	-3.70%	10.29%	-26.18%
Enterprise Value	178,870	139,879	97,403	96,488	97,853	92,581
Last Close Price	2340.00	2343.02	1675.72	1706.80	1647.44	1376.41
PE Ratio	-	-	131.64	12.18	9.84	44.27
Forward PE	-	8.92	8.92	8.92	8.92	8.92
PS Ratio	7.63	4.12	2.46	1.83	1.81	2.46
PB Ratio	7.54	4.74	3.19	2.75	2.80	2.74
P/TBV Ratio	7.71	4.86	3.28	2.85	2.89	2.85
P/FCF Ratio	-	-	-	10.70	9.55	8.78
P/OCF Ratio	-	-	59.22	8.26	7.41	6.86
EV/Sales Ratio	8.27	4.37	2.50	1.76	1.70	2.40
EV/EBITDA Ratio	-	207.38	41.67	6.66	6.19	14.41
EV/EBIT Ratio	-	-	-	8.77	8.00	31.09
EV/FCF Ratio	-27.44	-	-	10.27	8.95	8.58
Debt / Equity Ratio	0.68	0.35	0.10	0.09	0.09	0.10
Debt / EBITDA Ratio	-	14.25	1.30	0.23	0.22	0.52
Debt / FCF Ratio	-	-	-	0.35	0.32	0.31
Net Debt / Equity Ratio	0.64	0.31	-0.04	-0.23	-0.28	-0.23
Net Debt / EBITDA Ratio	-1.88	12.74	-0.49	-0.59	-0.67	-1.26
Net Debt / FCF Ratio	-2.14	-1.27	1.53	-0.91	-0.97	-0.75
Asset Turnover	0.50	0.77	0.87	1.07	1.19	0.82
Inventory Turnover	1.62	2.10	2.74	3.53	4.77	3.45
Quick Ratio	0.32	0.67	1.78	2.29	2.72	4.34
Current Ratio	1.54	2.02	3.54	3.62	3.51	6.19
Return on Equity (ROE)	-31.61%	-5.01%	2.19%	22.35%	29.54%	5.80%
Return on Assets (ROA)	-16.90%	-4.86%	-1.57%	13.38%	15.75%	3.96%
Return on Invested Capital (ROIC)	-32.73%	-9.87%	-3.97%	33.51%	38.77%	10.18%
Return on Capital Employed (ROCE)	-37.40%	-9.50%	-3.30%	26.20%	28.10%	7.30%
Earnings Yield	-5.02%	-1.10%	0.76%	8.21%	10.16%	2.26%
FCF Yield	-3.95%	-5.14%	-0.79%	9.34%	10.47%	11.39%
Dividend Yield	3.42%	3.41%	-	-	-	-
Payout Ratio	-	-	905.49%	134.61%	75.89%	329.19%
Buyback Yield / Dilution	-4.30%	0.06%	0.18%	-0.72%	-0.19%	0.38%
Total Shareholder Return	-0.88%	3.47%	0.18%	-0.72%	-0.19%	0.38%

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