SILICON2 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 9, 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	2,608,982	2,364,294	1,990,555	465,601	147,735	193,478
Market Cap Growth	59.74%	18.78%	327.52%	215.16%	-23.64%	-
Enterprise Value	2,621,382	2,383,145	2,083,010	493,747	141,697	154,030
Last Close Price	42650.00	38345.18	32442.11	7649.19	2435.64	3191.30
PE Ratio	15.71	14.02	16.49	12.25	13.24	23.44
Forward PE	12.08	11.36	11.72	9.46	-	-
PS Ratio	2.34	2.12	2.88	1.36	0.89	1.48
PB Ratio	5.70	5.17	7.61	3.45	1.53	2.24
P/TBV Ratio	5.73	5.19	7.66	3.47	1.53	2.25
P/OCF Ratio	2286.60	2072.15	33.11	-	15.00	78.00
EV/Sales Ratio	2.35	2.13	3.01	1.44	0.86	1.18
EV/EBITDA Ratio	12.40	11.13	14.54	9.59	8.36	13.78
EV/EBIT Ratio	12.95	11.61	15.14	10.33	9.95	17.59
Debt / Equity Ratio	0.29	0.29	0.59	0.47	0.26	0.08
Debt / EBITDA Ratio	0.61	0.61	1.08	1.24	1.48	0.61
Net Debt / Equity Ratio	0.03	0.03	0.26	0.23	-0.11	-0.38
Net Debt / EBITDA Ratio	0.06	0.06	0.48	0.61	-0.65	-2.97
Net Debt / FCF Ratio	-2.16	-2.16	-4.42	-0.86	0.86	44.31
Asset Turnover	1.91	1.91	2.06	1.99	1.46	1.74
Inventory Turnover	3.45	3.45	4.09	4.25	4.47	5.24
Quick Ratio	1.96	1.96	0.72	0.75	1.53	7.13
Current Ratio	4.55	4.55	1.57	1.84	2.56	10.65
Return on Equity (ROE)	46.89%	46.89%	60.90%	32.86%	12.21%	13.54%
Return on Assets (ROA)	21.99%	21.99%	25.55%	17.35%	7.85%	7.28%
Return on Invested Capital (ROIC)	35.22%	39.91%	44.92%	29.99%	16.09%	15.31%
Return on Capital Employed (ROCE)	34.90%	34.90%	51.30%	33.90%	14.20%	9.60%
Earnings Yield	6.46%	7.13%	6.07%	8.16%	7.55%	4.27%
FCF Yield	-0.22%	-0.24%	-0.78%	-7.90%	-8.74%	-0.39%
Buyback Yield / Dilution	-1.92%	-1.92%	0.05%	-0.39%	-9.76%	-11.69%

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