SAMG Entertainment 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 8, 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	310,263	379,508	101,132	159,284	217,351	-
Market Cap Growth	37.52%	275.26%	-36.51%	-26.72%	-	-
Enterprise Value	270,926	345,508	105,943	150,428	215,272	-
Last Close Price	33200.00	41350.00	12730.00	20050.00	25300.00	-
PE Ratio	13.03	12.61	-	-	-	-
Forward PE	11.15	14.22	-	28.14	-	-
PS Ratio	2.20	2.69	0.87	1.68	3.18	-
PB Ratio	3.64	4.45	3.29	3.38	4.62	-
P/TBV Ratio	4.65	5.69	6.64	4.95	6.04	-
P/FCF Ratio	13.70	16.76	3.24	-	-	-
P/OCF Ratio	13.03	15.94	3.09	-	-	-
EV/Sales Ratio	1.92	2.45	0.91	1.58	3.15	-
EV/EBITDA Ratio	8.00	10.20	18.00	-	59.48	-
EV/EBIT Ratio	11.99	15.29	-	-	-	-
EV/FCF Ratio	11.96	15.26	3.39	-	-	-
Debt / Equity Ratio	0.19	0.19	0.95	0.63	0.27	-1.34
Debt / EBITDA Ratio	0.47	0.47	4.98	-	3.49	4.98
Debt / FCF Ratio	0.70	0.70	0.94	-	-	-
Net Debt / Equity Ratio	-0.51	-0.51	-0.40	0.16	-0.23	-1.14
Net Debt / EBITDA Ratio	-1.29	-1.29	-2.08	-1.81	-2.94	4.22
Net Debt / FCF Ratio	-1.92	-1.92	-0.39	-0.42	1.85	-5.72
Asset Turnover	1.21	1.21	1.18	1.08	1.19	-
Inventory Turnover	6.73	6.73	6.51	4.80	7.69	-
Quick Ratio	2.05	2.05	1.74	1.81	1.50	1.01
Current Ratio	2.80	2.80	2.04	2.86	2.09	1.29
Return on Equity (ROE)	51.93%	51.93%	-49.77%	-36.32%	-188.12%	-
Return on Assets (ROA)	12.13%	12.13%	-3.90%	-7.39%	-0.42%	-
Return on Capital Employed (ROCE)	22.90%	22.90%	-9.50%	-13.20%	-0.80%	16.70%
Earnings Yield	9.70%	7.93%	-19.22%	-10.77%	-10.56%	-
FCF Yield	7.30%	5.97%	30.87%	-10.94%	-2.64%	-
Buyback Yield / Dilution	-19.43%	-19.43%	-	-34.73%	-120.82%	-

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