SAMICK MUSICAL INSTRUMENT Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 17, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	91,465	88,576	88,324	104,125	152,444	121,955
Market Cap Growth	-0.17%	0.29%	-15.17%	-31.70%	25.00%	-21.29%
Enterprise Value	139,932	163,335	192,761	207,924	281,702	393,482
Last Close Price	1203.00	1118.77	1003.42	1128.87	1542.98	1201.11
PE Ratio	4.37	28.15	25.81	6.90	6.20	12.15
PS Ratio	0.40	0.38	0.36	0.32	0.52	0.49
PB Ratio	0.33	0.33	0.34	0.40	0.60	0.55
P/TBV Ratio	0.39	0.39	0.40	0.48	0.71	0.77
P/FCF Ratio	28.78	2.70	5.23	8.64	13.70	4.02
P/OCF Ratio	3.62	2.52	3.30	4.46	9.69	3.20
EV/Sales Ratio	0.61	0.71	0.78	0.64	0.95	1.59
EV/EBITDA Ratio	6.45	7.15	9.74	8.44	6.09	11.73
EV/EBIT Ratio	30.87	27.31	29.14	18.65	8.51	19.51
EV/FCF Ratio	44.03	4.97	11.40	17.25	25.31	12.98
Debt / Equity Ratio	0.58	0.62	0.70	0.70	0.94	1.47
Debt / EBITDA Ratio	7.49	7.39	9.29	7.46	5.17	9.76
Debt / FCF Ratio	51.38	5.14	10.87	15.24	21.50	10.79
Net Debt / Equity Ratio	0.18	0.23	0.35	0.39	0.53	1.12
Net Debt / EBITDA Ratio	2.26	2.75	4.62	4.09	2.90	7.42
Net Debt / FCF Ratio	15.52	1.91	5.40	8.36	12.04	8.21
Asset Turnover	0.45	0.44	0.47	0.59	0.49	0.40
Inventory Turnover	3.89	3.25	2.63	2.95	2.37	1.87
Quick Ratio	0.70	1.08	0.89	0.91	0.72	0.48
Current Ratio	1.00	1.48	1.39	1.56	1.21	0.88
Return on Equity (ROE)	7.74%	1.17%	1.30%	5.86%	9.97%	4.46%
Return on Assets (ROA)	0.57%	0.71%	0.78%	1.26%	3.43%	2.04%
Return on Invested Capital (ROIC)	1.21%	0.83%	0.87%	1.91%	4.50%	2.89%
Return on Capital Employed (ROCE)	1.40%	1.50%	1.70%	2.90%	8.80%	5.20%
Earnings Yield	22.87%	3.55%	3.87%	14.50%	16.13%	8.23%
FCF Yield	3.47%	37.10%	19.14%	11.57%	7.30%	24.87%
Dividend Yield	4.17%	4.47%	-	-	-	-
Payout Ratio	18.17%	128.73%	118.40%	27.46%	16.99%	41.61%
Buyback Yield / Dilution	3.21%	4.61%	0.16%	2.82%	0.01%	-
Total Shareholder Return	7.37%	9.08%	0.16%	2.82%	0.01%	-

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