Neosem 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 8, 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	649,386	465,790	371,442	309,085	122,244	126,008
Market Cap Growth	35.34%	25.40%	20.18%	152.84%	-2.99%	0.14%
Enterprise Value	604,696	423,488	323,754	285,173	103,156	119,764
Last Close Price	15280.00	10960.00	8649.71	7716.47	3293.98	3507.23
PE Ratio	124.23	87.19	19.33	37.32	12.23	22.33
PS Ratio	10.16	7.29	3.53	3.06	1.64	3.39
PB Ratio	5.45	3.91	3.21	3.56	1.96	2.47
P/TBV Ratio	6.00	4.30	3.54	4.01	2.33	3.03
P/FCF Ratio	-	-	24.54	61.27	12.10	-
P/OCF Ratio	173.59	124.51	19.25	29.23	9.21	-
EV/Sales Ratio	9.46	6.62	3.08	2.83	1.38	3.22
EV/EBITDA Ratio	100.42	70.33	17.78	29.83	10.54	20.30
EV/EBIT Ratio	149.11	104.43	19.66	35.27	12.33	24.70
EV/FCF Ratio	-49.27	-	21.39	56.53	10.21	-
Debt / Equity Ratio	0.21	0.21	0.04	0.06	0.37	0.60
Debt / EBITDA Ratio	4.17	4.17	0.28	0.56	2.38	5.14
Debt / FCF Ratio	-	-	0.34	1.06	2.31	-
Net Debt / Equity Ratio	-0.37	-0.37	-0.51	-0.43	-0.26	-0.12
Net Debt / EBITDA Ratio	-7.42	-7.42	-3.25	-3.86	-1.64	-1.07
Net Debt / FCF Ratio	3.64	3.64	-3.91	-7.32	-1.59	0.88
Asset Turnover	0.43	0.43	0.85	0.85	0.68	0.49
Inventory Turnover	3.19	3.19	4.26	2.16	1.75	3.32
Quick Ratio	5.90	5.90	3.71	3.14	0.77	5.35
Current Ratio	6.54	6.54	4.44	4.30	1.54	6.03
Return on Equity (ROE)	4.54%	4.54%	18.96%	11.11%	17.66%	11.99%
Return on Assets (ROA)	1.71%	1.71%	8.29%	4.26%	4.76%	3.97%
Return on Invested Capital (ROIC)	5.48%	6.08%	26.29%	15.05%	16.28%	12.02%
Return on Capital Employed (ROCE)	2.90%	2.90%	13.80%	9.00%	12.70%	6.10%
Earnings Yield	0.82%	1.15%	5.17%	2.68%	8.18%	4.48%
FCF Yield	-1.89%	-2.63%	4.08%	1.63%	8.27%	-5.67%
Dividend Yield	0.66%	-	-	0.39%	1.06%	-
Payout Ratio	47.73%	47.73%	6.45%	15.35%	5.45%	12.84%
Buyback Yield / Dilution	-2.17%	-2.17%	-1.81%	-14.02%	13.96%	-16.50%
Total Shareholder Return	-1.54%	-2.17%	-1.81%	-13.63%	15.02%	-16.50%

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