Seoyon 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	Feb '26 Feb 24, 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	238,780	146,524	186,466	150,431	267,000	210,344
Market Cap Growth	59.65%	-21.42%	23.95%	-43.66%	26.93%	231.85%
Enterprise Value	1,441,205	1,148,133	951,934	917,196	1,112,628	1,096,269
Last Close Price	11000.00	6611.82	8164.48	6464.73	11313.05	8839.72
PE Ratio	2.36	1.09	1.66	2.28	11.28	-
Forward PE	-	1.75	1.75	1.75	1.75	1.75
PS Ratio	0.05	0.03	0.05	0.05	0.11	0.09
PB Ratio	0.15	0.10	0.15	0.15	0.30	0.25
P/TBV Ratio	0.31	0.21	0.36	0.30	0.62	0.54
P/FCF Ratio	-	-	-	0.91	3.61	11.32
P/OCF Ratio	0.81	0.45	0.71	0.60	1.37	1.38
EV/Sales Ratio	0.30	0.26	0.24	0.28	0.45	0.49
EV/EBITDA Ratio	3.74	2.93	2.45	3.26	6.11	8.44
EV/EBIT Ratio	6.74	4.77	3.75	5.31	13.34	39.98
EV/FCF Ratio	-27.27	-	-	5.52	15.04	58.99
Debt / Equity Ratio	0.50	0.51	0.47	0.53	0.65	0.84
Debt / EBITDA Ratio	2.06	1.97	1.48	1.87	3.24	5.32
Debt / FCF Ratio	-	-	-	3.17	7.98	37.19
Net Debt / Equity Ratio	0.29	0.28	0.23	0.17	0.37	0.52
Net Debt / EBITDA Ratio	1.20	1.08	0.71	0.61	1.85	3.31
Net Debt / FCF Ratio	-8.80	-4.66	-15.29	1.03	4.56	23.14
Asset Turnover	1.42	1.45	1.58	1.46	1.16	1.02
Inventory Turnover	12.15	13.04	15.41	16.04	14.85	14.72
Quick Ratio	0.62	0.63	0.69	0.80	0.68	0.65
Current Ratio	0.97	0.96	0.98	1.05	0.92	0.90
Return on Equity (ROE)	10.81%	16.46%	19.05%	10.38%	5.11%	-3.13%
Return on Assets (ROA)	3.93%	4.86%	6.23%	4.83%	2.43%	0.78%
Return on Invested Capital (ROIC)	7.55%	10.63%	15.62%	8.99%	4.18%	2.13%
Return on Capital Employed (ROCE)	10.30%	12.40%	16.40%	14.20%	7.20%	2.50%
Earnings Yield	42.36%	91.44%	60.23%	43.78%	8.87%	-2.55%
FCF Yield	-22.13%	-62.11%	-9.61%	110.45%	27.71%	8.83%
Dividend Yield	1.81%	3.02%	1.84%	1.55%	0.88%	0.57%
Payout Ratio	8.18%	4.85%	5.36%	9.29%	18.22%	-
Buyback Yield / Dilution	-0.01%	-	-	-	-	-
Total Shareholder Return	1.77%	3.02%	1.84%	1.55%	0.88%	0.57%

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