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 29, 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	400,913	379,508	101,132	159,284	217,351	-
Market Cap Growth	74.99%	275.26%	-36.51%	-26.72%	-	-
Enterprise Value	361,575	345,508	105,943	150,428	215,272	-
Last Close Price	42900.00	41350.00	12730.00	20050.00	25300.00	-
PE Ratio	16.83	12.61	-	-	-	-
Forward PE	14.41	14.22	-	28.14	-	-
PS Ratio	2.84	2.69	0.87	1.68	3.18	-
PB Ratio	4.70	4.45	3.29	3.38	4.62	-
P/TBV Ratio	6.01	5.69	6.64	4.95	6.04	-
P/FCF Ratio	17.70	16.76	3.24	-	-	-
P/OCF Ratio	16.84	15.94	3.09	-	-	-
EV/Sales Ratio	2.56	2.45	0.91	1.58	3.15	-
EV/EBITDA Ratio	10.67	10.20	18.00	-	59.48	-
EV/EBIT Ratio	16.00	15.29	-	-	-	-
EV/FCF Ratio	15.97	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	7.51%	7.93%	-19.22%	-10.77%	-10.56%	-
FCF Yield	5.65%	5.97%	30.87%	-10.94%	-2.64%	-
Buyback Yield / Dilution	-19.43%	-19.43%	-	-34.73%	-120.82%	-

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