Sajodaerim 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	Feb '26 Feb 25, 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	343,012	339,182	242,676	199,636	185,665	119,855
Market Cap Growth	2.14%	39.77%	21.56%	7.52%	54.91%	1.88%
Enterprise Value	988,482	1,028,233	406,683	449,659	538,846	523,198
Last Close Price	38350.00	40276.49	30837.68	26458.68	24280.83	15482.82
PE Ratio	6.09	3.70	2.66	2.80	2.96	3.54
PS Ratio	0.10	0.13	0.12	0.10	0.10	0.07
PB Ratio	0.37	0.40	0.34	0.33	0.36	0.27
P/TBV Ratio	0.76	0.91	0.43	0.42	0.47	0.37
P/FCF Ratio	8.53	2.77	1.52	5.00	4.18	2.82
P/OCF Ratio	3.69	2.22	1.39	3.26	2.98	1.46
EV/Sales Ratio	0.28	0.39	0.20	0.22	0.30	0.31
EV/EBITDA Ratio	6.60	5.80	2.40	3.62	3.96	6.77
EV/EBIT Ratio	12.16	8.20	2.94	4.83	5.22	11.21
EV/FCF Ratio	24.57	8.40	2.54	11.25	12.13	12.30
Debt / Equity Ratio	0.77	0.85	0.31	0.39	0.65	0.81
Debt / EBITDA Ratio	4.73	4.02	1.28	1.90	2.46	4.74
Debt / FCF Ratio	17.61	5.82	1.35	5.92	7.54	8.62
Net Debt / Equity Ratio	0.55	0.64	0.04	0.30	0.46	0.63
Net Debt / EBITDA Ratio	3.38	3.04	0.19	1.46	1.76	3.69
Net Debt / FCF Ratio	12.56	4.40	0.20	4.54	5.39	6.72
Asset Turnover	1.57	1.56	1.70	1.75	1.61	1.57
Inventory Turnover	9.72	7.51	5.78	5.95	6.22	6.28
Quick Ratio	0.57	0.58	0.70	0.42	0.42	0.42
Current Ratio	0.96	1.06	1.31	1.18	1.00	0.98
Return on Equity (ROE)	6.08%	12.36%	16.30%	13.15%	13.71%	8.26%
Return on Assets (ROA)	2.29%	4.63%	7.12%	5.05%	5.71%	2.66%
Return on Invested Capital (ROIC)	4.64%	9.60%	14.70%	10.46%	9.48%	4.30%
Return on Capital Employed (ROCE)	6.30%	9.30%	18.50%	13.70%	16.90%	7.40%
Earnings Yield	15.94%	27.06%	37.64%	35.69%	33.77%	28.23%
FCF Yield	11.73%	36.09%	65.98%	20.02%	23.92%	35.48%
Dividend Yield	0.78%	0.74%	-	-	-	-
Payout Ratio	5.64%	3.82%	3.30%	5.74%	3.23%	4.52%
Buyback Yield / Dilution	-10.75%	-6.01%	-2.46%	-	-	-8.48%
Total Shareholder Return	-9.97%	-5.26%	-2.46%	-	-	-8.48%

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