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 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	223,606	333,173	339,182	242,676	199,636	185,665
Market Cap Growth	-34.42%	-1.77%	39.77%	21.56%	7.52%	54.91%
Enterprise Value	873,238	978,643	1,028,233	406,683	449,659	538,846
Last Close Price	25000.00	37250.00	40330.41	30878.96	26494.10	24313.33
PE Ratio	-	-	3.70	2.66	2.80	2.96
PS Ratio	0.06	0.10	0.13	0.12	0.10	0.10
PB Ratio	0.28	0.42	0.40	0.34	0.33	0.36
P/TBV Ratio	0.62	1.00	0.91	0.43	0.42	0.47
P/FCF Ratio	-	34.83	2.77	1.52	5.00	4.18
P/OCF Ratio	4.55	5.31	2.22	1.39	3.26	2.98
EV/Sales Ratio	0.25	0.28	0.39	0.20	0.22	0.30
EV/EBITDA Ratio	5.14	6.01	5.80	2.40	3.62	3.96
EV/EBIT Ratio	8.65	10.39	8.20	2.94	4.83	5.22
EV/FCF Ratio	-110.87	102.32	8.40	2.54	11.25	12.13
Debt / Equity Ratio	0.89	0.90	0.85	0.31	0.39	0.65
Debt / EBITDA Ratio	4.11	4.42	4.02	1.28	1.90	2.46
Debt / FCF Ratio	-	75.19	5.82	1.35	5.92	7.54
Net Debt / Equity Ratio	0.67	0.67	0.64	0.04	0.30	0.46
Net Debt / EBITDA Ratio	3.10	3.29	3.04	0.19	1.46	1.76
Net Debt / FCF Ratio	-67.51	56.01	4.40	0.20	4.54	5.39
Asset Turnover	1.61	1.63	1.56	1.70	1.75	1.61
Inventory Turnover	9.36	9.18	7.51	5.78	5.95	6.22
Quick Ratio	0.46	0.46	0.58	0.70	0.42	0.42
Current Ratio	0.87	0.89	1.06	1.31	1.18	1.00
Return on Equity (ROE)	-8.09%	-9.00%	12.36%	16.30%	13.15%	13.71%
Return on Assets (ROA)	2.93%	2.73%	4.63%	7.12%	5.05%	5.71%
Return on Invested Capital (ROIC)	7.73%	6.96%	9.60%	14.70%	10.46%	9.48%
Return on Capital Employed (ROCE)	9.10%	8.10%	9.30%	18.50%	13.70%	16.90%
Earnings Yield	-32.93%	-23.60%	27.06%	37.64%	35.69%	33.77%
FCF Yield	-3.52%	2.87%	36.09%	65.98%	20.02%	23.92%
Payout Ratio	-	-	3.82%	3.30%	5.74%	3.23%
Buyback Yield / Dilution	-8.61%	-10.46%	-6.00%	-2.46%	-	-