SeAH Holdings 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	Mar '26 Mar 19, 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	667,523	372,420	420,821	421,154	409,965	305,124
Market Cap Growth	82.48%	-11.50%	-0.08%	2.73%	34.36%	-2.93%
Enterprise Value	3,361,340	2,713,227	2,839,827	2,824,695	2,443,474	2,301,585
Last Close Price	158600.00	91591.61	103471.70	99618.00	92900.42	66227.27
PE Ratio	23.76	11.20	5.13	3.42	8.32	-
PS Ratio	0.11	0.06	0.07	0.06	0.07	0.07
PB Ratio	0.22	0.12	0.14	0.14	0.14	0.11
P/TBV Ratio	0.32	0.18	0.20	0.21	0.22	0.17
P/FCF Ratio	-	5.93	5.72	-	-	0.77
P/OCF Ratio	459.92	1.40	1.96	8.26	-	0.67
EV/Sales Ratio	0.53	0.45	0.44	0.42	0.41	0.54
EV/EBITDA Ratio	14.67	11.19	8.49	8.50	5.35	9.51
EV/EBIT Ratio	44.45	27.36	14.15	14.67	8.04	176.02
EV/FCF Ratio	-15.91	43.17	38.62	-	-	5.81
Debt / Equity Ratio	0.72	0.61	0.53	0.57	0.51	0.53
Debt / EBITDA Ratio	9.14	7.96	4.96	5.13	3.21	5.97
Debt / FCF Ratio	-	30.72	22.55	-	-	3.64
Net Debt / Equity Ratio	0.59	0.45	0.44	0.46	0.43	0.35
Net Debt / EBITDA Ratio	7.55	5.90	4.05	4.20	2.71	3.99
Net Debt / FCF Ratio	-8.65	22.76	18.43	-16.15	-7.74	2.44
Asset Turnover	1.02	1.01	1.10	1.18	1.13	0.81
Inventory Turnover	3.82	3.75	3.86	4.09	4.31	3.72
Quick Ratio	0.64	0.63	0.69	0.70	0.60	0.88
Current Ratio	1.47	1.36	1.65	1.59	1.50	1.67
Return on Equity (ROE)	0.73%	1.09%	4.31%	5.32%	4.78%	-9.08%
Return on Assets (ROA)	0.90%	1.04%	2.14%	2.10%	3.58%	0.15%
Return on Invested Capital (ROIC)	1.04%	1.59%	3.45%	3.40%	5.40%	0.33%
Return on Capital Employed (ROCE)	2.00%	2.50%	4.80%	4.70%	8.00%	0.40%
Earnings Yield	3.90%	8.93%	19.49%	29.28%	12.02%	-53.10%
FCF Yield	-31.64%	16.88%	17.47%	-20.51%	-38.94%	129.78%
Dividend Yield	2.71%	4.37%	3.87%	4.01%	2.96%	3.40%
Payout Ratio	125.88%	99.18%	39.82%	26.51%	32.60%	-
Buyback Yield / Dilution	0.00%	0.03%	0.15%	1.13%	1.07%	0.22%
Total Shareholder Return	2.76%	4.40%	4.02%	5.14%	4.03%	3.62%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.