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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 26, 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	761,583	371,442	309,085	122,244	126,008	125,833
Market Cap Growth	109.10%	20.18%	152.84%	-2.99%	0.14%	165.81%
Enterprise Value	719,281	323,754	285,173	103,156	119,764	115,948
Last Close Price	17920.00	8649.71	7716.47	3293.98	3507.23	3487.64
PE Ratio	88.26	19.33	37.32	12.23	22.33	15.58
PS Ratio	10.15	3.53	3.06	1.64	3.39	2.59
PB Ratio	6.71	3.21	3.56	1.96	2.47	2.91
P/TBV Ratio	7.41	3.54	4.01	2.33	3.03	3.62
P/FCF Ratio	3456.38	24.54	61.27	12.10	-	9.22
P/OCF Ratio	46.89	19.25	29.23	9.21	-	9.09
EV/Sales Ratio	9.59	3.08	2.83	1.38	3.22	2.38
EV/EBITDA Ratio	85.50	17.78	29.83	10.54	20.30	8.82
EV/EBIT Ratio	110.64	19.66	35.27	12.33	24.70	9.65
EV/FCF Ratio	3264.39	21.39	56.53	10.21	-	8.49
Debt / Equity Ratio	0.03	0.04	0.06	0.37	0.60	0.32
Debt / EBITDA Ratio	0.44	0.28	0.56	2.38	5.14	1.05
Debt / FCF Ratio	16.65	0.34	1.06	2.31	-	1.01
Net Debt / Equity Ratio	-0.37	-0.51	-0.43	-0.26	-0.12	-0.36
Net Debt / EBITDA Ratio	-5.03	-3.25	-3.86	-1.64	-1.07	-1.19
Net Debt / FCF Ratio	-191.98	-3.91	-7.32	-1.59	0.88	-1.15
Asset Turnover	0.58	0.85	0.85	0.68	0.49	0.76
Inventory Turnover	2.54	4.26	2.16	1.75	3.32	4.38
Quick Ratio	5.78	3.71	3.14	0.77	5.35	2.76
Current Ratio	7.56	4.44	4.30	1.54	6.03	3.17
Return on Equity (ROE)	7.86%	18.96%	11.11%	17.66%	11.99%	20.01%
Return on Assets (ROA)	3.12%	8.29%	4.26%	4.76%	3.97%	11.71%
Return on Invested Capital (ROIC)	8.12%	26.29%	15.05%	16.28%	12.02%	32.06%
Return on Capital Employed (ROCE)	5.60%	13.80%	9.00%	12.70%	6.10%	23.40%
Earnings Yield	1.14%	5.17%	2.68%	8.18%	4.48%	6.42%
FCF Yield	0.03%	4.08%	1.63%	8.27%	-5.67%	10.85%
Dividend Yield	0.56%	0.69%	0.39%	1.06%	-	-
Payout Ratio	49.25%	6.45%	15.35%	5.45%	12.84%	4.55%
Buyback Yield / Dilution	-1.81%	-1.76%	-14.02%	13.96%	-16.50%	-4.74%
Total Shareholder Return	-1.25%	-1.07%	-13.63%	15.02%	-16.50%	-4.74%

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