Saltlux 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	271,398	335,626	271,118	317,306	150,723	168,322
Market Cap Growth	-9.79%	23.79%	-14.56%	110.52%	-10.46%	-3.70%
Enterprise Value	239,113	308,269	248,864	286,537	119,974	130,250
Last Close Price	21550.00	26650.00	22350.00	26600.00	14750.00	16500.00
PS Ratio	6.52	8.06	5.90	10.29	4.97	6.29
PB Ratio	3.51	4.34	3.73	4.32	3.36	3.10
P/TBV Ratio	5.52	6.83	5.45	6.42	3.61	3.24
EV/Sales Ratio	5.74	7.40	5.42	9.29	3.96	4.87
Debt / Equity Ratio	0.09	0.09	0.13	0.08	0.34	0.22
Net Debt / Equity Ratio	-0.51	-0.51	-0.32	-0.34	-0.55	-0.64
Net Debt / EBITDA Ratio	7.62	7.62	8.15	3.76	142.83	13.70
Net Debt / FCF Ratio	7.65	7.65	3.60	3.05	9.96	13.92
Asset Turnover	0.42	0.42	0.48	0.35	0.38	0.37
Quick Ratio	2.15	2.15	4.67	2.78	1.33	1.99
Current Ratio	2.32	2.32	4.96	3.14	1.47	2.05
Return on Equity (ROE)	-16.00%	-16.00%	-8.01%	-18.11%	-18.87%	-9.10%
Return on Assets (ROA)	-5.05%	-5.05%	-4.32%	-6.54%	-1.54%	-3.36%
Return on Invested Capital (ROIC)	-19.97%	-18.48%	-13.63%	-27.18%	-9.85%	-18.95%
Return on Capital Employed (ROCE)	-9.80%	-9.80%	-7.80%	-10.90%	-4.30%	-7.00%
Earnings Yield	-4.00%	-3.23%	-1.76%	-2.77%	-6.28%	-3.02%
FCF Yield	-1.88%	-1.52%	-2.41%	-2.62%	-1.65%	-1.48%
Buyback Yield / Dilution	-1.17%	-1.17%	-8.28%	-9.65%	-0.33%	-7.61%

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