SK D&D 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 28, 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	240,577	236,111	134,522	731,270	497,003	787,025
Market Cap Growth	61.02%	75.52%	-81.60%	47.14%	-36.85%	-29.16%
Enterprise Value	982,575	1,052,161	1,173,627	1,615,362	1,649,815	1,725,696
Last Close Price	12930.00	12690.00	6759.25	18890.62	12451.06	19034.55
PE Ratio	33.94	33.27	3.04	7.09	6.48	5.91
Forward PE	9.16	7.69	3.89	9.15	4.10	10.98
PS Ratio	0.54	0.53	0.15	1.90	0.88	0.89
PB Ratio	0.42	0.41	0.24	0.96	0.71	1.23
P/TBV Ratio	0.45	0.44	0.24	0.98	0.73	1.27
P/FCF Ratio	-	-	0.57	4.08	-	-
P/OCF Ratio	-	-	0.56	3.88	-	-
EV/Sales Ratio	2.20	2.36	1.35	4.20	2.93	1.96
EV/EBITDA Ratio	20.64	20.33	17.23	7.58	16.73	7.14
EV/EBIT Ratio	29.66	28.21	21.87	9.10	25.64	8.22
EV/FCF Ratio	-3.66	-	5.01	9.01	-	-
Debt / Equity Ratio	1.59	1.59	1.36	1.61	1.78	1.81
Debt / EBITDA Ratio	17.73	17.73	11.37	5.77	12.59	4.77
Debt / FCF Ratio	-	-	3.31	6.85	-	-
Net Debt / Equity Ratio	1.27	1.27	0.93	1.17	1.38	1.61
Net Debt / EBITDA Ratio	14.17	14.17	7.76	4.17	9.78	4.25
Net Debt / FCF Ratio	-2.73	-2.73	2.26	4.95	-7.65	-14.73
Asset Turnover	0.29	0.29	0.45	0.17	0.27	0.48
Quick Ratio	0.33	0.33	0.46	0.42	0.69	0.36
Current Ratio	1.13	1.13	1.45	1.63	2.68	2.53
Return on Equity (ROE)	0.94%	0.94%	6.10%	13.82%	11.41%	22.83%
Return on Assets (ROA)	1.53%	1.53%	1.73%	4.81%	1.93%	7.10%
Return on Invested Capital (ROIC)	1.02%	1.15%	3.43%	8.24%	2.59%	9.93%
Return on Capital Employed (ROCE)	4.50%	4.50%	6.20%	12.00%	3.80%	13.80%
Earnings Yield	2.95%	3.00%	32.85%	14.10%	15.42%	16.93%
FCF Yield	-111.51%	-113.62%	174.06%	24.52%	-25.36%	-8.87%
Dividend Yield	4.67%	-	-	5.50%	8.35%	5.46%
Payout Ratio	157.32%	157.32%	31.32%	19.20%	41.50%	12.91%
Buyback Yield / Dilution	3.24%	3.24%	-3.38%	-0.02%	13.85%	-26.19%
Total Shareholder Return	7.92%	3.24%	-3.38%	5.49%	22.20%	-20.73%

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