Shindaeyang Paper 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	Jun '26 Jun 9, 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	271,559	387,392	172,191	192,706	310,196	309,114
Market Cap Growth	11.55%	124.98%	-10.65%	-37.88%	0.35%	26.56%
Enterprise Value	278,828	416,663	200,137	216,243	373,784	406,928
Last Close Price	9190.00	13110.00	5635.89	5338.07	7958.05	7814.75
PE Ratio	10.88	17.00	4.90	4.03	6.52	5.71
PS Ratio	0.43	0.61	0.26	0.30	0.46	0.45
PB Ratio	0.38	0.54	0.25	0.28	0.47	0.49
P/TBV Ratio	0.45	0.65	0.29	0.33	0.56	0.62
P/FCF Ratio	10.39	37.33	10.88	3.17	7.41	77.01
P/OCF Ratio	3.89	6.50	2.79	2.27	3.35	14.91
EV/Sales Ratio	0.44	0.65	0.30	0.34	0.55	0.60
EV/EBITDA Ratio	5.96	8.43	3.40	2.41	4.80	5.01
EV/EBIT Ratio	13.84	18.35	6.96	3.70	7.38	7.42
EV/FCF Ratio	10.66	40.15	12.64	3.56	8.93	101.38
Debt / Equity Ratio	0.13	0.12	0.10	0.11	0.16	0.16
Debt / EBITDA Ratio	1.97	1.72	1.21	0.85	1.32	1.22
Debt / FCF Ratio	3.57	8.21	4.48	1.26	2.45	24.74
Net Debt / Equity Ratio	-0.15	-0.14	-0.12	-0.13	-0.07	-0.06
Net Debt / EBITDA Ratio	-2.35	-2.05	-1.46	-1.01	-0.63	-0.48
Net Debt / FCF Ratio	-4.25	-9.77	-5.42	-1.50	-1.18	-9.75
Asset Turnover	0.70	0.71	0.75	0.73	0.78	0.82
Inventory Turnover	17.85	14.19	13.27	10.97	9.22	11.71
Quick Ratio	2.03	2.04	1.97	2.08	1.56	2.07
Current Ratio	2.34	2.42	2.44	2.68	2.10	2.83
Return on Equity (ROE)	3.32%	3.15%	4.83%	7.63%	7.99%	9.86%
Return on Assets (ROA)	1.41%	1.58%	2.05%	4.15%	3.66%	4.14%
Return on Invested Capital (ROIC)	2.32%	2.67%	3.39%	7.41%	7.04%	7.49%
Return on Capital Employed (ROCE)	2.60%	2.90%	3.80%	7.80%	7.00%	7.50%
Earnings Yield	9.19%	5.88%	20.40%	24.84%	15.34%	17.51%
FCF Yield	9.63%	2.68%	9.19%	31.54%	13.50%	1.30%
Payout Ratio	24.08%	26.37%	14.23%	9.51%	9.70%	4.88%
Buyback Yield / Dilution	3.25%	5.16%	11.39%	2.39%	2.39%	6.73%