Samhwa Crown & Closure 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 18, 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	49,987	55,032	57,861	67,189	79,314	71,839
Market Cap Growth	-10.63%	-4.89%	-13.88%	-15.29%	10.41%	-15.21%
Enterprise Value	103,398	105,814	116,658	131,561	132,858	125,285
Last Close Price	27800.00	29359.03	29538.04	32910.42	37674.29	33169.92
PE Ratio	11.29	6.86	-	-	55.77	48.04
PS Ratio	0.30	0.33	0.37	0.44	0.53	0.51
PB Ratio	0.42	0.49	0.55	0.56	0.55	0.50
P/TBV Ratio	0.45	0.53	0.63	0.69	0.79	0.75
P/FCF Ratio	66.96	8.87	5.41	-	-	-
P/OCF Ratio	4.53	3.21	4.37	9.07	5.79	4.98
EV/Sales Ratio	0.62	0.63	0.74	0.85	0.89	0.89
EV/EBITDA Ratio	6.49	5.23	6.53	9.62	7.51	6.83
EV/EBIT Ratio	16.51	9.93	16.77	41.13	16.42	13.17
EV/FCF Ratio	138.51	17.05	10.92	-	-	-
Debt / Equity Ratio	0.62	0.61	0.66	0.65	0.49	0.51
Debt / EBITDA Ratio	4.57	3.37	3.93	5.67	3.95	4.01
Debt / FCF Ratio	97.41	11.00	6.58	-	-	-
Net Debt / Equity Ratio	0.45	0.48	0.54	0.53	0.39	0.36
Net Debt / EBITDA Ratio	3.36	2.67	3.21	4.66	3.17	2.83
Net Debt / FCF Ratio	71.55	8.70	5.36	-19.43	-42.68	-12.23
Asset Turnover	0.79	0.83	0.75	0.66	0.61	0.58
Inventory Turnover	8.56	8.70	8.26	7.77	8.07	9.15
Quick Ratio	1.05	0.97	0.94	0.93	1.03	1.28
Current Ratio	1.51	1.45	1.32	1.60	1.58	1.73
Return on Equity (ROE)	3.87%	7.38%	-5.90%	-13.08%	0.99%	1.03%
Return on Assets (ROA)	1.85%	3.29%	2.05%	0.86%	2.07%	2.45%
Return on Invested Capital (ROIC)	2.94%	4.92%	4.01%	1.67%	1.21%	2.31%
Return on Capital Employed (ROCE)	3.60%	6.40%	4.40%	1.70%	3.80%	4.50%
Earnings Yield	8.89%	14.57%	-11.50%	-25.63%	1.79%	2.08%
FCF Yield	1.49%	11.27%	18.47%	-4.88%	-1.66%	-5.90%
Dividend Yield	4.32%	4.09%	4.06%	3.80%	3.32%	3.77%
Payout Ratio	48.64%	27.05%	-	-	160.24%	165.34%
Buyback Yield / Dilution	0.07%	0.51%	0.51%	0.02%	0.20%	0.61%
Total Shareholder Return	4.39%	4.59%	4.57%	3.82%	3.52%	4.37%

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