Honmyue Enterprise Ratios and Metrics

Market cap in millions TWD. Fiscal year is January - December.

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 27, 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	1,299	1,383	1,630	1,559	1,552	2,013
Market Cap Growth	-24.53%	-15.14%	4.58%	0.42%	-22.90%	15.67%
Enterprise Value	1,774	1,835	2,137	2,171	2,058	2,562
Last Close Price	10.00	10.65	12.16	11.63	11.19	13.92
PE Ratio	30.30	31.59	15.25	-	20.05	13.99
PS Ratio	0.45	0.47	0.52	0.58	0.49	0.57
PB Ratio	0.60	0.64	0.75	0.77	0.73	0.96
P/TBV Ratio	0.61	0.65	0.77	0.78	0.74	0.98
P/FCF Ratio	28.54	30.39	-	-	7.26	-
P/OCF Ratio	6.74	7.18	23.77	-	4.19	11.53
EV/Sales Ratio	0.61	0.63	0.68	0.81	0.65	0.73
EV/EBITDA Ratio	15.37	15.90	56.82	396.10	12.24	10.20
EV/EBIT Ratio	-	510.24	-	-	34.95	18.19
EV/FCF Ratio	38.98	40.32	-	-	9.62	-
Debt / Equity Ratio	0.45	0.45	0.46	0.50	0.49	0.62
Debt / EBITDA Ratio	8.44	8.44	24.05	117.29	6.13	5.09
Debt / FCF Ratio	21.40	21.40	-	-	4.93	-
Net Debt / Equity Ratio	0.21	0.21	0.24	0.28	0.20	0.32
Net Debt / EBITDA Ratio	3.96	3.96	14.11	105.38	2.48	2.67
Net Debt / FCF Ratio	10.05	10.05	-16.03	-2.55	1.95	-3.82
Asset Turnover	0.77	0.77	0.83	0.70	0.78	0.86
Inventory Turnover	3.03	3.03	3.11	2.84	3.07	3.18
Quick Ratio	1.29	1.29	0.83	1.08	1.30	0.99
Current Ratio	2.28	2.28	1.49	1.89	2.20	1.67
Return on Equity (ROE)	1.91%	1.91%	5.12%	-2.08%	3.81%	6.91%
Return on Assets (ROA)	0.06%	0.06%	-1.02%	-1.50%	0.90%	2.17%
Return on Invested Capital (ROIC)	0.14%	0.14%	-2.23%	-3.55%	1.71%	4.36%
Return on Capital Employed (ROCE)	0.10%	0.10%	-2.60%	-3.50%	2.00%	5.20%
Earnings Yield	3.37%	3.17%	6.56%	-2.85%	4.99%	7.15%
FCF Yield	3.50%	3.29%	-2.03%	-14.55%	13.78%	-8.73%
Dividend Yield	4.00%	-	3.29%	-	3.57%	3.59%
Payout Ratio	126.50%	126.50%	1.18%	-	83.88%	36.09%
Buyback Yield / Dilution	11.79%	11.79%	-15.82%	13.38%	-15.04%	-0.16%
Total Shareholder Return	15.79%	11.79%	-12.53%	13.38%	-11.47%	3.43%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.