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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 15, 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	1,003,961	989,181	479,809	261,039	282,724	323,443
Market Cap Growth	133.60%	106.16%	83.81%	-7.67%	-12.59%	-11.65%
Enterprise Value	1,255,886	1,228,764	735,660	521,445	583,837	522,523
Last Close Price	17660.00	17171.05	8089.27	4557.40	4718.30	5256.93
PE Ratio	19.81	19.52	42.27	15.25	24.34	19.75
Forward PE	21.10	28.57	16.49	13.03	11.93	15.17
PS Ratio	2.49	2.46	1.36	0.68	0.69	1.29
PB Ratio	3.35	3.30	1.92	1.13	1.35	1.59
P/TBV Ratio	4.73	4.66	2.80	1.59	1.91	2.19
P/FCF Ratio	20.89	20.58	41.80	10.07	-	-
P/OCF Ratio	17.44	17.19	15.16	3.78	14.48	-
EV/Sales Ratio	3.12	3.05	2.09	1.36	1.42	2.09
EV/EBITDA Ratio	14.71	14.40	16.59	12.08	17.88	48.40
EV/EBIT Ratio	17.11	16.74	20.45	15.54	23.73	216.79
EV/FCF Ratio	26.13	25.57	64.09	20.11	-	-
Debt / Equity Ratio	0.87	0.87	1.13	1.06	1.35	1.22
Debt / EBITDA Ratio	3.05	3.05	6.33	5.71	8.67	22.93
Debt / FCF Ratio	5.41	5.41	24.46	9.51	-	-
Net Debt / Equity Ratio	0.60	0.60	0.81	0.84	1.12	1.01
Net Debt / EBITDA Ratio	2.09	2.09	4.54	4.48	7.15	19.04
Net Debt / FCF Ratio	3.71	3.71	17.54	7.46	-14.74	-23.21
Asset Turnover	0.64	0.64	0.61	0.70	0.73	0.49
Inventory Turnover	9.70	9.70	8.74	6.22	3.98	2.88
Quick Ratio	0.60	0.60	0.38	0.32	0.32	0.30
Current Ratio	0.82	0.82	0.58	0.51	0.63	0.83
Return on Equity (ROE)	21.81%	21.81%	9.16%	10.60%	6.82%	7.72%
Return on Assets (ROA)	7.29%	7.29%	3.86%	3.83%	2.74%	0.30%
Return on Invested Capital (ROIC)	13.05%	12.89%	6.23%	7.00%	4.69%	0.36%
Return on Capital Employed (ROCE)	16.80%	16.80%	11.50%	11.30%	8.00%	0.70%
Earnings Yield	5.05%	5.12%	2.37%	6.56%	4.11%	5.06%
FCF Yield	4.79%	4.86%	2.39%	9.93%	-5.60%	-2.74%
Payout Ratio	22.43%	22.43%	96.73%	48.09%	70.80%	50.84%
Buyback Yield / Dilution	-0.13%	-0.13%	-3.42%	-0.01%	0.47%	0.98%
Total Shareholder Return	1.00%	-0.13%	-3.42%	-0.01%	0.47%	0.98%

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