Samyang 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	467,349	471,804	471,128	440,797	383,555	621,179
Market Cap Growth	2.22%	0.14%	6.88%	14.92%	-38.25%	3.39%
Enterprise Value	979,016	1,000,212	1,148,039	1,236,253	1,318,848	1,418,615
Last Close Price	47100.00	47400.00	45934.00	41514.34	34489.01	54350.72
PE Ratio	-	-	3.88	4.28	5.77	15.68
PS Ratio	0.18	0.18	0.18	0.17	0.14	0.26
PB Ratio	0.26	0.26	0.24	0.26	0.25	0.44
P/TBV Ratio	0.34	0.34	0.32	0.36	0.36	0.62
P/FCF Ratio	5.32	5.37	2.95	3.09	-	-
P/OCF Ratio	2.29	2.31	1.86	1.67	4.52	-
EV/Sales Ratio	0.38	0.39	0.43	0.47	0.50	0.60
EV/EBITDA Ratio	5.02	5.17	5.28	6.34	8.08	8.86
EV/EBIT Ratio	8.66	8.95	8.56	10.86	15.89	17.18
EV/FCF Ratio	11.15	11.39	7.18	8.66	-	-
Debt / Equity Ratio	0.48	0.48	0.44	0.60	0.68	0.66
Debt / EBITDA Ratio	4.38	4.38	3.96	5.23	6.36	5.91
Debt / FCF Ratio	9.66	9.66	5.38	7.14	-	-
Net Debt / Equity Ratio	0.19	0.19	0.19	0.30	0.44	0.47
Net Debt / EBITDA Ratio	1.73	1.73	1.70	2.64	4.08	4.15
Net Debt / FCF Ratio	3.80	3.80	2.32	3.60	-24.20	-5.70
Asset Turnover	0.74	0.74	0.82	0.86	0.92	0.89
Inventory Turnover	5.34	5.34	5.52	5.38	5.40	5.72
Quick Ratio	0.70	0.70	1.11	0.97	1.32	0.74
Current Ratio	1.07	1.07	1.71	1.47	2.20	1.31
Return on Equity (ROE)	-16.20%	-16.20%	7.46%	7.52%	5.56%	4.06%
Return on Assets (ROA)	2.01%	2.01%	2.57%	2.31%	1.80%	1.92%
Return on Invested Capital (ROIC)	4.86%	5.04%	4.60%	4.19%	3.27%	3.14%
Return on Capital Employed (ROCE)	4.40%	4.40%	5.10%	4.80%	3.40%	4.00%
Earnings Yield	-67.16%	-66.53%	25.78%	24.25%	17.99%	6.63%
FCF Yield	18.79%	18.62%	33.95%	32.38%	-7.18%	-18.79%
Dividend Yield	3.76%	-	-	4.21%	3.62%	2.30%
Payout Ratio	-	-	18.17%	17.45%	26.70%	48.21%
Buyback Yield / Dilution	0.03%	0.03%	-0.02%	-	-	-0.14%
Total Shareholder Return	3.79%	0.03%	-0.02%	4.21%	3.62%	2.16%

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