Sajodongaone Co.,Ltd Ratios and Metrics

Market cap in millions KRW. Fiscal year is January - December.

Millions KRW. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Jun '26 Jun 8, 2026	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	Dec '18 Dec 31, 2018
Market Capitalization	126,006	127,134	145,403	125,361	131,649	139,822
Market Cap Growth	-15.66%	-12.56%	15.99%	-4.78%	-5.85%	-15.96%
Enterprise Value	-	366,696	327,984	336,262	349,875	406,841
Last Close Price	894.00	869.88	1070.47	922.92	969.21	1142.80
PE Ratio	4.23	122.79	61.69	13.09	144.47	8.80
PS Ratio	0.18	0.20	0.35	0.32	0.32	0.34
PB Ratio	0.52	0.55	0.69	0.60	0.67	0.79
P/TBV Ratio	0.57	0.62	0.78	0.71	0.80	0.94
P/FCF Ratio	2.39	-	-	5.06	-	5.67
P/OCF Ratio	2.08	-	-	4.29	-	4.87
EV/Sales Ratio	-	0.58	0.80	0.87	0.85	0.99
EV/EBITDA Ratio	-	13.11	10.07	11.65	13.80	8.74
EV/EBIT Ratio	-	24.04	16.65	21.08	28.09	12.34
EV/FCF Ratio	-	-	-	13.56	-	16.50
Debt / Equity Ratio	0.72	0.88	0.92	0.92	1.16	1.40
Debt / EBITDA Ratio	5.01	7.24	5.96	6.64	8.98	5.31
Debt / FCF Ratio	3.32	-	-	7.74	-	10.02
Net Debt / Equity Ratio	0.65	0.87	0.90	0.91	1.14	1.38
Net Debt / EBITDA Ratio	4.51	7.17	5.86	6.53	8.82	5.24
Net Debt / FCF Ratio	2.99	-3.17	-22.40	7.61	-33.21	9.89
Asset Turnover	1.29	1.36	0.92	0.85	0.88	0.86
Inventory Turnover	4.38	4.96	4.44	4.71	5.12	5.19
Quick Ratio	0.44	0.34	0.24	0.25	0.24	0.18
Current Ratio	0.99	0.93	0.66	0.67	0.59	0.46
Return on Equity (ROE)	13.06%	0.47%	1.91%	4.57%	0.56%	9.92%
Return on Assets (ROA)	2.63%	2.05%	2.75%	2.18%	1.67%	4.30%
Return on Invested Capital (ROIC)	4.38%	3.66%	4.46%	2.62%	2.96%	7.78%
Return on Capital Employed (ROCE)	8.90%	6.50%	9.00%	6.90%	5.30%	17.40%
Earnings Yield	23.62%	0.81%	1.62%	7.64%	0.69%	11.36%
FCF Yield	41.76%	-49.69%	-5.86%	19.78%	-5.11%	17.64%
Buyback Yield / Dilution	-4.13%	-2.86%	7.83%	-14.29%	19.36%	-26.05%