sindoh 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 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	415,401	419,067	323,354	281,965	280,617	315,991
Market Cap Growth	27.11%	29.60%	14.68%	0.48%	-11.20%	21.28%
Enterprise Value	-32,767	-284,563	-493,432	-323,047	-377,442	-462,831
Last Close Price	50300.00	48600.00	36748.50	30792.94	29095.24	28395.84
PE Ratio	21.59	20.88	4.42	5.13	6.23	3.31
PS Ratio	1.31	1.32	0.95	0.70	0.74	0.98
PB Ratio	0.39	0.39	0.30	0.28	0.29	0.33
P/TBV Ratio	0.39	0.39	0.30	0.28	0.29	0.33
P/FCF Ratio	-	-	9.14	4.07	12.76	19.82
P/OCF Ratio	7.98	8.05	6.26	3.36	12.04	14.92
Debt / Equity Ratio	0.01	0.01	0.01	0.02	0.02	0.01
Debt / EBITDA Ratio	0.49	0.49	0.41	0.40	1.47	0.48
Debt / FCF Ratio	-	-	0.41	0.26	0.82	0.54
Net Debt / Equity Ratio	-0.42	-0.42	-0.77	-0.78	-0.64	-0.80
Net Debt / EBITDA Ratio	-20.08	-20.08	-23.37	-17.55	-49.84	-42.59
Net Debt / FCF Ratio	1.41	1.41	-23.27	-11.21	-27.84	-47.60
Asset Turnover	0.28	0.28	0.31	0.38	0.37	0.33
Inventory Turnover	3.75	3.75	4.09	4.37	3.92	3.70
Quick Ratio	7.40	7.40	12.52	11.75	10.06	12.42
Current Ratio	8.38	8.38	13.48	12.58	11.33	13.47
Return on Equity (ROE)	1.88%	1.88%	7.12%	5.65%	4.73%	10.62%
Return on Assets (ROA)	0.34%	0.34%	1.13%	1.78%	-0.13%	0.28%
Return on Invested Capital (ROIC)	1.02%	1.16%	6.96%	8.33%	-0.62%	1.53%
Return on Capital Employed (ROCE)	0.60%	0.60%	1.90%	3.00%	-0.20%	0.50%
Earnings Yield	4.83%	4.79%	22.64%	19.50%	16.04%	30.20%
FCF Yield	-76.33%	-75.66%	10.94%	24.57%	7.84%	5.04%
Payout Ratio	64.45%	64.45%	17.67%	23.66%	31.65%	-
Buyback Yield / Dilution	0.10%	0.10%	0.09%	4.01%	7.26%	1.39%
Total Shareholder Return	3.09%	0.10%	0.09%	4.01%	7.26%	1.39%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.