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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 7, 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	401,209	420,661	407,693	507,387	577,902	573,850
Market Cap Growth	-5.71%	3.18%	-19.65%	-12.20%	0.71%	-1.67%
Enterprise Value	710,989	737,558	749,393	1,009,862	1,091,474	1,075,180
Last Close Price	49500.00	50878.35	49309.84	59214.46	65618.24	63634.44
PE Ratio	28.59	29.97	4.71	10.10	10.86	14.19
Forward PE	-	5.51	5.90	7.85	9.36	12.32
PS Ratio	0.12	0.13	0.12	0.15	0.17	0.20
PB Ratio	0.83	0.87	0.85	1.21	1.49	1.71
P/TBV Ratio	0.89	0.94	0.88	1.27	1.56	1.80
P/FCF Ratio	8.52	8.93	1.97	6.87	128.77	9.90
P/OCF Ratio	4.55	4.77	1.58	4.12	12.10	5.92
PEG Ratio	-	1.57	1.57	1.57	1.57	1.57
EV/Sales Ratio	0.21	0.22	0.22	0.29	0.33	0.37
EV/EBITDA Ratio	5.32	5.52	3.98	5.49	6.03	6.82
EV/EBIT Ratio	18.42	19.04	7.89	11.01	12.19	16.25
EV/FCF Ratio	15.09	15.66	3.62	13.68	243.20	18.55
Debt / Equity Ratio	0.75	0.75	0.75	1.18	1.37	1.60
Debt / EBITDA Ratio	2.68	2.68	1.92	2.68	2.94	3.40
Debt / FCF Ratio	7.62	7.62	1.74	6.68	118.77	9.25
Net Debt / Equity Ratio	0.64	0.64	0.64	1.12	1.34	1.53
Net Debt / EBITDA Ratio	2.32	2.32	1.64	2.56	2.88	3.26
Net Debt / FCF Ratio	6.58	6.58	1.49	6.37	116.21	8.87
Asset Turnover	2.71	2.71	2.71	2.65	2.63	2.45
Inventory Turnover	15.27	15.27	14.51	12.36	14.84	21.54
Quick Ratio	0.69	0.69	0.72	0.52	0.44	0.53
Current Ratio	1.08	1.08	1.05	0.86	0.83	0.77
Return on Equity (ROE)	2.92%	2.92%	19.25%	12.43%	14.70%	12.69%
Return on Assets (ROA)	1.95%	1.95%	4.68%	4.43%	4.44%	3.44%
Return on Invested Capital (ROIC)	3.36%	3.37%	9.53%	8.04%	7.65%	5.97%
Return on Capital Employed (ROCE)	5.40%	5.40%	13.30%	15.00%	13.90%	10.20%
Earnings Yield	3.50%	3.34%	21.21%	9.90%	9.21%	7.05%
FCF Yield	11.74%	11.20%	50.77%	14.55%	0.78%	10.10%
Dividend Yield	3.66%	-	3.65%	2.87%	2.59%	2.36%
Payout Ratio	103.95%	103.95%	15.93%	27.43%	16.87%	14.59%
Buyback Yield / Dilution	-	0.00%	0.00%	-	0.07%	-0.07%
Total Shareholder Return	3.65%	-	3.65%	2.87%	2.67%	2.28%

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