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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 25, 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	139,914	110,235	108,552	124,646	240,446	106,858
Market Cap Growth	24.21%	1.55%	-12.91%	-48.16%	125.02%	-27.69%
Enterprise Value	426,645	345,371	300,227	252,246	366,288	222,506
Last Close Price	1557.00	1400.45	1299.97	1338.05	2372.77	1124.38
PE Ratio	-	17.50	18.32	6.89	19.82	-
Forward PE	-	21.18	21.18	21.18	21.18	21.18
PS Ratio	0.13	0.12	0.13	0.13	0.27	0.15
PB Ratio	0.64	0.49	0.51	0.55	1.14	0.58
P/TBV Ratio	0.67	0.50	0.51	0.56	1.15	0.58
P/FCF Ratio	-	-	-	10.55	-	-
P/OCF Ratio	-	3.21	4.02	3.08	-	50.76
EV/Sales Ratio	0.40	0.37	0.36	0.25	0.42	0.32
EV/EBITDA Ratio	14.27	8.77	9.03	5.92	12.49	24.68
EV/EBIT Ratio	30.11	13.56	13.05	7.59	17.30	-
EV/FCF Ratio	-10.15	-	-	21.34	-	-
Debt / Equity Ratio	1.50	1.13	0.99	0.76	0.73	0.68
Debt / EBITDA Ratio	11.00	6.53	6.39	4.02	5.27	13.97
Debt / FCF Ratio	-	-	-	14.52	-	-
Net Debt / Equity Ratio	1.31	0.94	0.87	0.62	0.65	0.56
Net Debt / EBITDA Ratio	9.65	5.40	5.62	3.28	4.70	11.46
Net Debt / FCF Ratio	-6.86	-78.95	-19.26	11.84	-4.17	-46.44
Asset Turnover	1.63	1.60	1.58	1.96	1.93	1.72
Inventory Turnover	3.75	3.38	3.18	3.64	3.45	3.07
Quick Ratio	0.53	0.45	0.60	0.57	0.59	0.63
Current Ratio	1.37	1.39	1.54	1.60	1.79	2.01
Return on Equity (ROE)	-0.68%	2.56%	2.70%	8.04%	5.30%	-4.77%
Return on Assets (ROA)	1.36%	2.71%	2.73%	4.10%	2.91%	-0.02%
Return on Invested Capital (ROIC)	2.79%	5.89%	3.50%	6.41%	4.29%	-0.05%
Return on Capital Employed (ROCE)	3.80%	7.00%	7.10%	11.00%	6.90%	0.00%
Earnings Yield	-1.65%	5.72%	5.46%	14.52%	5.05%	-7.14%
FCF Yield	-30.04%	-2.44%	-8.94%	9.48%	-13.75%	-2.08%
Dividend Yield	4.48%	5.00%	5.38%	7.47%	2.11%	-
Payout Ratio	-	83.40%	136.11%	22.41%	-	-
Buyback Yield / Dilution	-9.46%	2.82%	6.89%	-13.14%	1.06%	1.27%
Total Shareholder Return	-4.99%	7.82%	12.28%	-5.67%	3.17%	1.27%

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