ShinWon 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 8, 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	123,829	131,318	110,235	108,552	124,646	240,446
Market Cap Growth	25.22%	19.13%	1.55%	-12.91%	-48.16%	125.02%
Enterprise Value	377,757	418,049	345,371	300,227	252,246	366,288
Last Close Price	1378.00	1532.00	1419.46	1317.62	1356.22	2404.99
PE Ratio	-	-	17.48	18.32	6.89	19.82
Forward PE	-	21.18	21.18	21.18	21.18	21.18
PS Ratio	0.11	0.12	0.12	0.13	0.13	0.27
PB Ratio	0.54	0.58	0.49	0.51	0.55	1.14
P/TBV Ratio	0.57	0.61	0.50	0.51	0.56	1.15
P/FCF Ratio	-	-	-	-	10.55	-
P/OCF Ratio	-	-	3.21	4.02	3.08	-
EV/Sales Ratio	0.35	0.38	0.37	0.36	0.25	0.42
EV/EBITDA Ratio	10.91	11.98	8.77	9.03	5.92	12.49
EV/EBIT Ratio	20.23	22.06	13.56	13.05	7.59	17.30
EV/FCF Ratio	-9.56	-	-	-	21.34	-
Debt / Equity Ratio	1.27	1.27	1.13	0.99	0.76	0.73
Debt / EBITDA Ratio	8.28	8.28	6.53	6.39	4.02	5.27
Debt / FCF Ratio	-	-	-	-	14.52	-
Net Debt / Equity Ratio	1.12	1.12	0.94	0.87	0.62	0.65
Net Debt / EBITDA Ratio	7.32	7.32	5.40	5.62	3.28	4.70
Net Debt / FCF Ratio	-6.47	-6.47	-78.95	-19.26	11.84	-4.17
Asset Turnover	1.72	1.72	1.60	1.58	1.96	1.93
Inventory Turnover	3.63	3.63	3.38	3.18	3.64	3.45
Quick Ratio	0.40	0.40	0.45	0.60	0.57	0.59
Current Ratio	1.23	1.23	1.39	1.54	1.60	1.79
Return on Equity (ROE)	-0.72%	-0.72%	2.56%	2.70%	8.04%	5.30%
Return on Assets (ROA)	1.86%	1.86%	2.71%	2.73%	4.10%	2.91%
Return on Invested Capital (ROIC)	3.82%	4.11%	5.89%	3.50%	6.41%	4.29%
Return on Capital Employed (ROCE)	5.80%	5.80%	7.00%	7.10%	11.00%	6.90%
Earnings Yield	-2.11%	-1.99%	5.72%	5.46%	14.52%	5.05%
FCF Yield	-31.92%	-30.10%	-2.44%	-8.94%	9.48%	-13.75%
Dividend Yield	5.24%	-	-	5.31%	7.37%	2.08%
Payout Ratio	-	-	83.40%	136.11%	22.41%	-
Buyback Yield / Dilution	-12.12%	-12.12%	2.91%	6.89%	-13.14%	1.06%
Total Shareholder Return	-6.75%	-12.12%	2.91%	12.21%	-5.77%	3.14%

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