SKAI worldwide 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	Jun '26 Jun 1, 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	297,274	57,614	77,344	61,724	71,028	157,380
Market Cap Growth	282.10%	-25.51%	25.31%	-13.10%	-54.87%	-
Enterprise Value	308,862	68,082	102,560	75,714	62,963	152,346
Last Close Price	5790.00	1597.00	2280.00	3455.79	4011.29	8887.98
PE Ratio	-	-	-	-	-	135.06
PS Ratio	17.68	3.68	3.90	2.54	3.70	9.59
PB Ratio	15.26	4.35	6.78	3.48	2.04	4.71
P/TBV Ratio	16.05	4.71	9.19	7.68	2.38	4.83
P/FCF Ratio	-	-	-	-	35.99	-
P/OCF Ratio	-	-	-	-	24.57	-
EV/Sales Ratio	18.36	4.35	5.17	3.12	3.28	9.28
EV/EBITDA Ratio	-	-	-	-	22.47	83.89
EV/EBIT Ratio	-	-	-	-	38.85	128.80
EV/FCF Ratio	-91.48	-	-	-	31.91	-
Debt / Equity Ratio	0.64	0.89	1.04	1.26	0.56	0.01
Debt / EBITDA Ratio	-	-	-	-	7.02	0.15
Debt / FCF Ratio	-	-	-	-	9.96	-
Net Debt / Equity Ratio	0.56	0.77	1.01	0.61	-0.24	-0.69
Net Debt / EBITDA Ratio	-3.52	-2.32	-1.08	-0.99	-2.94	-12.63
Net Debt / FCF Ratio	-3.24	-2.38	-0.97	-1.01	-4.18	6.97
Asset Turnover	0.44	0.45	0.44	0.37	0.36	0.78
Inventory Turnover	3.47	3.69	6.94	-	-	-
Quick Ratio	0.17	0.21	0.19	0.51	8.65	21.05
Current Ratio	0.30	1.06	0.52	0.66	9.38	21.06
Return on Equity (ROE)	-124.64%	-122.24%	-98.15%	-61.88%	-1.55%	7.67%
Return on Assets (ROA)	-6.60%	-9.67%	-16.80%	-11.71%	1.89%	3.49%
Return on Invested Capital (ROIC)	-14.84%	-23.10%	-47.53%	-45.01%	-31.49%	31.24%
Return on Capital Employed (ROCE)	-19.80%	-38.20%	-98.00%	-63.20%	2.40%	3.50%
Earnings Yield	-5.69%	-25.74%	-30.75%	-26.98%	-0.62%	0.74%
FCF Yield	-1.14%	-7.45%	-15.34%	-17.28%	2.78%	-2.09%
Buyback Yield / Dilution	-109.19%	-155.61%	6.29%	-0.78%	-24.32%	-144.57%