Sejin Heavy Industries 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 4, 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	841,372	479,809	261,039	282,724	323,443	366,081
Market Cap Growth	72.70%	83.81%	-7.67%	-12.59%	-11.65%	108.07%
Enterprise Value	1,080,955	735,660	521,445	583,837	522,523	568,211
Last Close Price	14800.00	8197.12	4618.17	4781.21	5327.02	5885.42
PE Ratio	21.37	42.27	15.25	24.34	19.75	197.67
Forward PE	15.30	16.49	13.03	11.93	15.17	38.62
PS Ratio	2.11	1.36	0.68	0.69	1.29	1.28
PB Ratio	3.14	1.92	1.13	1.35	1.59	2.27
P/TBV Ratio	4.52	2.80	1.59	1.91	2.19	2.55
P/FCF Ratio	16.06	41.80	10.07	-	-	47.38
P/OCF Ratio	12.46	15.16	3.78	14.48	-	23.30
EV/Sales Ratio	2.71	2.09	1.36	1.42	2.09	1.99
EV/EBITDA Ratio	14.89	16.59	12.08	17.88	48.40	57.10
EV/EBIT Ratio	17.48	20.45	15.54	23.73	216.79	637.64
EV/FCF Ratio	20.63	64.09	20.11	-	-	73.54
Debt / Equity Ratio	1.07	1.13	1.06	1.35	1.22	1.53
Debt / EBITDA Ratio	3.93	6.33	5.71	8.67	22.93	24.78
Debt / FCF Ratio	5.45	24.46	9.51	-	-	31.91
Net Debt / Equity Ratio	0.64	0.81	0.84	1.12	1.01	1.38
Net Debt / EBITDA Ratio	2.36	4.54	4.48	7.15	19.04	22.36
Net Debt / FCF Ratio	3.27	17.53	7.46	-14.74	-23.21	28.79
Asset Turnover	0.65	0.61	0.70	0.73	0.49	0.67
Inventory Turnover	8.13	8.74	6.22	3.98	2.88	4.49
Quick Ratio	0.57	0.38	0.32	0.32	0.30	0.30
Current Ratio	0.77	0.58	0.51	0.63	0.83	0.62
Return on Equity (ROE)	18.71%	9.16%	10.60%	6.82%	7.72%	2.03%
Return on Assets (ROA)	6.27%	3.86%	3.83%	2.74%	0.30%	0.13%
Return on Invested Capital (ROIC)	11.03%	6.23%	7.00%	4.69%	0.36%	0.14%
Return on Capital Employed (ROCE)	14.90%	11.50%	11.30%	8.00%	0.70%	0.30%
Earnings Yield	4.68%	2.37%	6.56%	4.11%	5.06%	0.51%
FCF Yield	6.23%	2.39%	9.93%	-5.60%	-2.74%	2.11%
Dividend Yield	1.11%	2.44%	-	-	-	-
Payout Ratio	28.86%	96.73%	48.09%	70.80%	50.84%	51.28%
Buyback Yield / Dilution	-1.00%	-3.42%	-0.01%	0.47%	0.98%	2.02%
Total Shareholder Return	0.11%	-0.98%	-0.01%	0.47%	0.98%	2.02%

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