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	Jun '26 Jun 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	234,567	379,508	101,132	159,284	217,351	-
Market Cap Growth	-26.16%	275.26%	-36.51%	-26.72%	-	-
Enterprise Value	206,784	345,508	105,943	150,428	215,272	-
Last Close Price	25100.00	41350.00	12730.00	20050.00	25300.00	-
PE Ratio	10.62	12.61	-	-	-	-
Forward PE	9.67	14.22	-	28.14	-	-
PS Ratio	1.64	2.69	0.87	1.68	3.18	-
PB Ratio	2.85	4.45	3.29	3.38	4.62	-
P/TBV Ratio	3.66	5.69	6.64	4.95	6.04	-
P/FCF Ratio	14.10	16.76	3.24	-	-	-
P/OCF Ratio	13.02	15.94	3.09	-	-	-
EV/Sales Ratio	1.44	2.45	0.91	1.58	3.15	-
EV/EBITDA Ratio	6.63	10.20	18.00	-	59.48	-
EV/EBIT Ratio	10.24	15.29	-	-	-	-
EV/FCF Ratio	12.43	15.26	3.39	-	-	-
Debt / Equity Ratio	0.14	0.19	0.95	0.63	0.27	-1.34
Debt / EBITDA Ratio	0.36	0.47	4.98	-	3.49	4.98
Debt / FCF Ratio	0.67	0.70	0.94	-	-	-
Net Debt / Equity Ratio	-0.36	-0.51	-0.40	0.16	-0.23	-1.14
Net Debt / EBITDA Ratio	-0.95	-1.29	-2.08	-1.81	-2.94	4.22
Net Debt / FCF Ratio	-1.79	-1.92	-0.39	-0.42	1.85	-5.72
Asset Turnover	1.33	1.21	1.18	1.08	1.19	-
Inventory Turnover	5.98	6.73	6.51	4.80	7.69	-
Quick Ratio	1.95	2.05	1.74	1.81	1.50	1.01
Current Ratio	2.78	2.80	2.04	2.86	2.09	1.29
Return on Equity (ROE)	47.81%	51.93%	-49.77%	-36.32%	-188.12%	-
Return on Assets (ROA)	11.74%	12.13%	-3.90%	-7.39%	-0.42%	-
Return on Capital Employed (ROCE)	23.00%	22.90%	-9.50%	-13.20%	-0.80%	16.70%
Earnings Yield	12.37%	7.93%	-19.22%	-10.77%	-10.56%	-
FCF Yield	7.09%	5.97%	30.87%	-10.94%	-2.64%	-
Buyback Yield / Dilution	-22.88%	-19.43%	-	-34.73%	-120.82%	-