SPC Samlip 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	Jan '26 Jan 30, 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	409,314	407,693	507,387	577,902	573,850	583,576
Market Cap Growth	-3.81%	-19.65%	-12.20%	0.71%	-1.67%	-17.43%
Enterprise Value	726,211	749,393	1,009,862	1,091,474	1,075,180	1,159,162
Last Close Price	50500.00	50300.00	60403.51	66935.87	64912.24	64621.74
PE Ratio	12.68	4.71	10.10	10.86	14.19	-
Forward PE	5.36	5.90	7.85	9.36	12.32	20.84
PS Ratio	0.12	0.12	0.15	0.17	0.20	0.23
PB Ratio	0.85	0.85	1.21	1.49	1.71	1.93
P/TBV Ratio	0.91	0.88	1.27	1.56	1.80	2.02
P/FCF Ratio	5.82	1.97	6.87	128.77	9.90	13.13
P/OCF Ratio	3.65	1.58	4.12	12.10	5.92	5.45
PEG Ratio	-	1.57	1.57	1.57	1.57	1.57
EV/Sales Ratio	0.21	0.22	0.29	0.33	0.37	0.46
EV/EBITDA Ratio	4.61	3.98	5.49	6.03	6.82	8.12
EV/EBIT Ratio	11.60	7.89	11.01	12.19	16.25	22.68
EV/FCF Ratio	10.32	3.62	13.68	243.20	18.55	26.09
Debt / Equity Ratio	0.76	0.75	1.18	1.37	1.60	1.87
Debt / EBITDA Ratio	2.31	1.92	2.68	2.94	3.40	3.96
Debt / FCF Ratio	5.19	1.74	6.68	118.77	9.25	12.73
Asset Turnover	2.81	2.71	2.65	2.63	2.45	2.14
Inventory Turnover	16.36	14.51	12.36	14.84	21.54	19.21
Quick Ratio	0.72	0.72	0.52	0.44	0.53	0.46
Current Ratio	1.09	1.05	0.86	0.83	0.77	0.64
Return on Equity (ROE)	6.78%	19.25%	12.43%	14.70%	12.69%	-3.96%
Return on Assets (ROA)	3.23%	4.68%	4.43%	4.44%	3.44%	2.69%
Return on Invested Capital (ROIC)	5.59%	9.53%	8.04%	7.65%	5.97%	-18.16%
Return on Capital Employed (ROCE)	8.80%	13.30%	15.00%	13.90%	10.20%	8.30%
Earnings Yield	7.89%	21.21%	9.90%	9.21%	7.05%	-2.14%
FCF Yield	17.19%	50.77%	14.55%	0.78%	10.10%	7.61%
Dividend Yield	3.56%	3.58%	2.81%	2.54%	2.31%	1.71%
Payout Ratio	45.19%	15.93%	27.43%	16.87%	14.59%	-
Buyback Yield / Dilution	0.01%	-	-	0.07%	-0.07%	-
Total Shareholder Return	3.57%	3.58%	2.81%	2.61%	2.24%	1.71%

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