Sebang 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 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	311,840	292,858	228,293	248,298	567,046	249,114
Market Cap Growth	27.89%	28.28%	-8.06%	-56.21%	127.63%	1.34%
Enterprise Value	317,907	300,266	205,851	217,234	531,239	235,645
Last Close Price	15470.00	14420.00	10937.54	11670.23	27734.50	11005.87
PE Ratio	5.14	4.46	2.67	3.56	5.38	4.75
PS Ratio	0.25	0.24	0.17	0.22	0.44	0.24
PB Ratio	0.26	0.24	0.20	0.24	0.56	0.28
P/TBV Ratio	0.27	0.25	0.21	0.24	0.58	0.29
P/FCF Ratio	15.65	14.70	9.95	9.12	14.42	14.43
P/OCF Ratio	4.48	4.21	4.37	4.39	7.65	7.17
EV/Sales Ratio	0.26	0.24	0.15	0.19	0.41	0.22
EV/EBITDA Ratio	2.70	4.30	3.35	3.20	6.60	3.66
EV/EBIT Ratio	4.12	10.34	8.90	7.49	11.98	8.08
EV/FCF Ratio	15.96	15.07	8.97	7.98	13.51	13.65
Debt / Equity Ratio	0.09	0.09	0.12	0.09	0.08	0.12
Debt / EBITDA Ratio	1.53	1.53	2.15	1.44	1.04	1.61
Debt / FCF Ratio	5.36	5.36	5.77	3.58	2.13	6.00
Net Debt / Equity Ratio	0.00	0.00	0.01	-0.01	-0.05	-0.04
Net Debt / EBITDA Ratio	0.06	0.06	0.19	-0.21	-0.64	-0.49
Net Debt / FCF Ratio	0.22	0.22	0.50	-0.53	-1.32	-1.84
Asset Turnover	0.83	0.83	0.97	0.87	1.02	0.88
Inventory Turnover	64.88	64.88	91.18	158.97	198.69	213.29
Quick Ratio	1.20	1.20	1.19	1.25	1.36	1.31
Current Ratio	1.35	1.35	1.33	1.34	1.45	1.43
Return on Equity (ROE)	5.60%	5.60%	7.80%	6.79%	11.10%	5.99%
Return on Assets (ROA)	1.22%	1.22%	1.02%	1.38%	2.19%	1.51%
Return on Invested Capital (ROIC)	2.19%	2.24%	1.82%	2.48%	4.88%	2.47%
Return on Capital Employed (ROCE)	2.20%	2.20%	1.90%	2.60%	4.20%	2.90%
Earnings Yield	21.05%	22.42%	37.43%	28.09%	18.59%	21.05%
FCF Yield	6.39%	6.80%	10.05%	10.97%	6.94%	6.93%
Dividend Yield	2.01%	-	-	2.57%	1.08%	1.82%
Payout Ratio	10.18%	10.18%	7.83%	9.76%	4.41%	8.43%
Buyback Yield / Dilution	-0.80%	-0.80%	0.88%	0.18%	2.27%	1.16%
Total Shareholder Return	1.23%	-0.80%	0.88%	2.75%	3.35%	2.98%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.