Shinhan Seobu T&D REIT 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 2025	FY 2024	FY 2024	FY 2023
Period Ending	Jun '26 Jun 29, 2026	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023
Market Capitalization	239,419	212,480	198,020	192,208	241,729	205,358
Market Cap Growth	18.52%	7.30%	3.02%	-20.49%	17.71%	6.38%
Enterprise Value	959,187	945,391	775,275	509,536	520,109	429,976
Last Close Price	3910.00	3595.00	3391.56	3189.31	3863.71	3193.23
PE Ratio	126.23	119.53	-	9.36	-	19.33
PS Ratio	4.07	3.61	3.68	5.32	6.90	6.23
PB Ratio	0.68	0.60	0.57	0.59	0.95	0.79
P/TBV Ratio	0.95	0.84	0.80	0.74	0.95	0.79
P/FCF Ratio	-	6.13	-	10.60	-	-
P/OCF Ratio	6.90	6.13	36.67	10.60	18.14	10.03
EV/Sales Ratio	16.30	16.06	14.39	14.11	14.83	13.05
EV/EBITDA Ratio	18.76	18.49	18.35	15.69	17.58	14.43
EV/EBIT Ratio	24.02	23.67	24.56	21.38	24.84	20.20
EV/FCF Ratio	-	27.25	-	28.09	-	-
Debt / Equity Ratio	1.87	1.87	1.95	1.73	1.36	1.21
Debt / EBITDA Ratio	12.90	12.90	15.96	17.46	11.68	10.52
Debt / FCF Ratio	19.01	19.01	-	31.26	-	-
Net Debt / Equity Ratio	1.76	1.76	1.83	1.55	1.25	1.07
Net Debt / EBITDA Ratio	12.13	12.13	15.03	15.64	10.73	9.35
Net Debt / FCF Ratio	17.87	17.87	-2.13	28.01	-0.53	-2.96
Asset Turnover	0.06	0.06	0.06	0.05	0.06	0.06
Quick Ratio	0.09	0.09	0.15	0.73	0.38	0.46
Current Ratio	0.09	0.09	0.16	0.73	0.41	0.46
Return on Equity (ROE)	1.69%	1.69%	-0.40%	6.99%	1.16%	4.04%
Return on Assets (ROA)	2.43%	2.43%	2.26%	1.87%	2.14%	2.21%
Return on Capital Employed (ROCE)	6.80%	6.80%	3.90%	2.70%	3.70%	3.90%
Earnings Yield	0.74%	0.84%	-3.71%	10.69%	-0.92%	5.17%
FCF Yield	-	16.33%	-150.25%	9.44%	-248.83%	-45.76%
Dividend Yield	6.75%	-	7.67%	15.55%	6.11%	18.16%
Payout Ratio	1085.85%	1085.85%	-	64.28%	-	157.97%
Buyback Yield / Dilution	-2.56%	-2.50%	-0.07%	-	-	0.60%
Total Shareholder Return	4.19%	-2.50%	7.60%	15.55%	6.11%	18.76%