Sidiz.Inc. 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	May '26 May 14, 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	31,178	35,930	37,273	48,522	65,899	122,600
Market Cap Growth	-36.62%	-3.60%	-23.18%	-26.37%	-46.25%	440.09%
Enterprise Value	33,376	37,684	40,396	35,590	59,062	122,283
Last Close Price	18570.00	21400.00	22200.00	28271.74	37734.73	58361.30
PE Ratio	-	-	41.04	19.86	25.89	9.48
PS Ratio	0.16	0.18	0.18	0.24	0.27	0.49
PB Ratio	0.50	0.57	0.57	0.75	1.04	2.00
P/TBV Ratio	0.52	0.60	0.59	0.78	1.08	2.08
P/FCF Ratio	10.01	11.54	27.71	36.69	14.00	-
P/OCF Ratio	4.07	4.69	3.82	6.31	5.81	-
EV/Sales Ratio	0.17	0.19	0.19	0.18	0.24	0.49
EV/EBITDA Ratio	13.79	15.58	8.54	8.84	11.46	7.13
EV/EBIT Ratio	-	-	-	-	976.28	9.58
EV/FCF Ratio	10.72	12.11	30.03	26.91	12.54	-
Debt / Equity Ratio	0.13	0.13	0.14	0.07	0.06	0.09
Debt / EBITDA Ratio	3.29	3.29	2.00	1.18	0.78	0.31
Debt / FCF Ratio	2.56	2.56	7.02	3.58	0.85	-
Net Debt / Equity Ratio	0.04	0.04	0.08	-0.04	-0.08	-0.03
Net Debt / EBITDA Ratio	0.91	0.91	1.06	-0.61	-1.02	-0.10
Net Debt / FCF Ratio	0.71	0.71	3.74	-1.87	-1.12	0.16
Asset Turnover	1.99	1.99	2.15	2.22	2.87	-
Inventory Turnover	6.43	6.43	6.23	6.04	7.81	-
Quick Ratio	1.03	1.03	0.83	0.95	1.01	1.31
Current Ratio	1.82	1.82	1.82	2.00	2.42	2.50
Return on Equity (ROE)	-3.53%	-3.53%	1.39%	3.81%	4.08%	-
Return on Assets (ROA)	-4.27%	-4.27%	-2.16%	-1.39%	0.04%	-
Return on Invested Capital (ROIC)	-10.47%	-9.92%	-5.04%	-3.31%	0.08%	30.28%
Return on Capital Employed (ROCE)	-9.50%	-9.50%	-4.60%	-2.90%	0.10%	19.70%
Earnings Yield	-7.25%	-6.29%	2.44%	5.04%	3.86%	10.55%
FCF Yield	9.99%	8.67%	3.61%	2.73%	7.14%	-8.85%
Dividend Yield	2.72%	-	-	1.77%	1.06%	-
Payout Ratio	-	-	92.43%	27.48%	26.39%	3.89%
Buyback Yield / Dilution	0.01%	0.01%	0.01%	-	-	16.03%
Total Shareholder Return	2.70%	0.01%	0.01%	1.77%	1.06%	16.03%

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