Semi Total Solution 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	May '26 May 14, 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	49,364	30,207	28,399	28,700	-	-
Market Cap Growth	74.35%	6.37%	-1.05%	-	-	-
Enterprise Value	15,088	10,533	20,257	12,731	-	-
Last Close Price	7760.64	4748.88	4464.62	4512.00	-	-
PE Ratio	26.76	4.40	3.87	-	-	-
PS Ratio	2.15	1.32	1.37	3.10	-	-
PB Ratio	1.37	0.84	1.07	1.53	-	-
P/TBV Ratio	1.38	0.85	1.08	1.55	-	-
P/FCF Ratio	3.61	2.21	2.68	-	-	-
P/OCF Ratio	3.58	2.19	2.59	-	-	-
EV/Sales Ratio	0.66	0.46	0.97	1.37	-	-
EV/EBITDA Ratio	2.16	1.51	3.12	-	-	-
EV/EBIT Ratio	2.36	1.65	3.43	-	-	-
EV/FCF Ratio	1.10	0.77	1.91	-	-	-
Debt / Equity Ratio	0.00	0.00	0.00	0.01	0.01	0.00
Debt / EBITDA Ratio	0.01	0.01	0.02	-	0.02	0.01
Debt / FCF Ratio	0.01	0.01	0.01	-	0.02	0.01
Net Debt / Equity Ratio	-0.95	-0.95	-0.70	-0.43	-0.65	-0.57
Net Debt / EBITDA Ratio	-4.91	-4.91	-2.89	1.37	-2.42	-1.26
Net Debt / FCF Ratio	-2.50	-2.50	-1.77	1.09	-2.40	-1.38
Asset Turnover	0.55	0.55	0.76	0.39	0.99	1.36
Inventory Turnover	2.22	2.22	2.12	3.53	5.33	5.44
Quick Ratio	2.70	2.70	2.74	4.61	8.26	2.19
Current Ratio	3.15	3.15	3.59	6.48	8.96	2.74
Return on Equity (ROE)	21.89%	21.89%	32.31%	-31.26%	31.39%	63.92%
Return on Assets (ROA)	9.53%	9.53%	13.38%	-17.01%	15.74%	27.03%
Return on Invested Capital (ROIC)	64.04%	131.96%	63.90%	-67.89%	79.00%	100.78%
Return on Capital Employed (ROCE)	17.60%	17.60%	22.10%	-34.60%	25.30%	43.20%
Earnings Yield	13.90%	22.72%	25.84%	-23.58%	-	-
FCF Yield	27.73%	45.31%	37.35%	-25.97%	-	-
Payout Ratio	-	-	-	-	-	0.24%
Buyback Yield / Dilution	-2.56%	-2.56%	-2800.68%	-1.24%	-0.43%	-291.14%