Sangsin Brake 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 7, 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	50,627	52,370	56,048	70,665	58,565	75,118
Market Cap Growth	-10.75%	-6.56%	-20.69%	20.66%	-22.04%	20.87%
Enterprise Value	235,125	242,895	261,536	296,484	282,462	240,635
Last Close Price	2615.00	2705.00	2841.59	3463.04	2784.38	3461.14
PE Ratio	-	-	3.45	5.03	81.60	7.67
Forward PE	-	6.00	6.00	6.00	6.00	6.00
PS Ratio	0.09	0.10	0.10	0.12	0.12	0.19
PB Ratio	0.23	0.24	0.24	0.33	0.30	0.40
P/TBV Ratio	0.24	0.25	0.25	0.35	0.31	0.42
P/FCF Ratio	1.94	2.01	3.62	35.22	-	-
P/OCF Ratio	1.32	1.36	2.23	2.62	-	3.67
PEG Ratio	-	0.82	0.82	0.82	0.82	0.82
EV/Sales Ratio	0.43	0.45	0.45	0.52	0.58	0.61
EV/EBITDA Ratio	11.18	11.54	6.05	5.69	7.53	7.11
EV/EBIT Ratio	-	-	12.67	10.76	20.06	19.72
EV/FCF Ratio	9.02	9.32	16.89	147.78	-	-
Debt / Equity Ratio	1.03	1.03	1.04	1.17	1.27	1.15
Debt / EBITDA Ratio	10.73	10.73	5.62	4.75	6.71	6.41
Debt / FCF Ratio	8.66	8.66	15.68	123.35	-	-
Net Debt / Equity Ratio	0.81	0.81	0.87	0.97	1.02	0.86
Net Debt / EBITDA Ratio	8.42	8.42	4.69	3.93	5.39	4.76
Net Debt / FCF Ratio	6.80	6.80	13.10	101.99	-5.71	-47.52
Asset Turnover	0.94	0.94	1.00	1.04	0.94	0.85
Inventory Turnover	3.00	3.00	3.17	3.28	2.99	3.00
Quick Ratio	0.65	0.65	0.62	0.60	0.53	0.61
Current Ratio	1.16	1.16	1.14	1.11	1.08	1.13
Return on Equity (ROE)	-5.32%	-5.32%	7.82%	6.92%	0.45%	5.79%
Return on Assets (ROA)	-0.15%	-0.15%	2.23%	3.10%	1.70%	1.63%
Return on Invested Capital (ROIC)	-0.34%	-0.33%	3.42%	5.37%	0.48%	2.56%
Return on Capital Employed (ROCE)	-0.60%	-0.60%	8.10%	11.30%	5.90%	5.30%
Earnings Yield	-23.51%	-22.73%	29.02%	19.90%	1.23%	13.04%
FCF Yield	51.50%	49.79%	27.63%	2.84%	-60.46%	-4.52%
Payout Ratio	-	-	13.58%	14.24%	226.26%	9.89%
Buyback Yield / Dilution	0.03%	0.03%	-0.01%	-	-	-
Total Shareholder Return	1.95%	0.03%	-0.01%	-	-	-

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