SeA Mechanics 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	Mar '26 Mar 31, 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	90,859	63,045	60,926	107,945	118,805	-
Market Cap Growth	45.96%	3.48%	-43.56%	-9.14%	-	-
Enterprise Value	111,498	80,360	67,532	107,793	94,870	-
Last Close Price	3430.00	2380.00	2300.00	4075.00	4485.00	-
PE Ratio	63.52	44.32	23.94	16.99	31.04	-
PS Ratio	1.06	0.74	0.66	1.24	1.36	-
PB Ratio	1.22	0.85	0.85	1.54	1.86	-
P/TBV Ratio	1.24	0.86	0.87	1.57	1.88	-
P/OCF Ratio	-	-	15.69	14.19	24.81	-
EV/Sales Ratio	1.30	0.94	0.73	1.24	1.08	-
EV/EBITDA Ratio	34.24	24.68	26.42	16.13	16.25	-
EV/EBIT Ratio	-	-	-	54.12	42.09	-
Debt / Equity Ratio	0.75	0.75	0.65	0.26	0.01	0.01
Debt / EBITDA Ratio	17.14	17.14	18.19	2.71	0.15	0.06
Net Debt / Equity Ratio	0.28	0.28	0.10	0.01	-0.31	-0.25
Net Debt / EBITDA Ratio	6.34	6.34	2.72	0.12	-3.44	-1.21
Net Debt / FCF Ratio	-1.28	-1.28	-2.32	-0.04	2.11	5.20
Asset Turnover	0.61	0.61	0.79	0.96	1.32	2.07
Inventory Turnover	6.51	6.51	13.20	14.06	16.62	20.74
Quick Ratio	0.66	0.66	0.85	0.83	2.11	1.48
Current Ratio	1.02	1.02	1.02	1.16	2.61	1.99
Return on Equity (ROE)	1.95%	1.95%	3.58%	9.48%	7.40%	16.94%
Return on Assets (ROA)	-0.89%	-0.89%	-1.42%	1.38%	2.12%	6.64%
Return on Invested Capital (ROIC)	-2.17%	-2.31%	-3.55%	3.47%	6.14%	20.50%
Return on Capital Employed (ROCE)	-2.70%	-2.70%	-3.70%	2.80%	3.50%	13.20%
Earnings Yield	1.57%	2.26%	4.18%	5.88%	3.22%	-
FCF Yield	-17.71%	-25.53%	-4.92%	-17.50%	-8.02%	-
Buyback Yield / Dilution	0.62%	0.62%	0.35%	-3.56%	-17.66%	-0.08%

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