Sampo Ratios and Metrics

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

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 10, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	8,767	10,204	10,586	9,640	10,999	9,638
Market Cap Growth	-13.62%	-3.61%	9.81%	-12.36%	14.13%	29.63%
Enterprise Value	15,276	14,822	12,797	10,871	10,356	9,817
Last Close Price	24.10	26.54	26.17	22.55	23.09	18.50
PE Ratio	14.70	13.40	14.55	14.58	6.59	5.37
Forward PE	-	11.15	11.15	11.15	11.15	11.15
PS Ratio	0.95	1.08	1.19	1.08	1.24	1.26
PB Ratio	1.01	1.14	1.24	1.14	1.27	1.19
P/TBV Ratio	1.07	1.20	1.31	1.20	1.34	1.25
P/OCF Ratio	28.06	19.76	12.88	22.88	41.15	25.55
EV/Sales Ratio	1.65	1.56	1.44	1.22	1.16	1.28
EV/EBITDA Ratio	12.63	17.87	15.74	14.84	13.76	14.68
EV/EBIT Ratio	19.46	22.55	21.00	19.27	17.41	18.62
EV/FCF Ratio	-15.91	-	-	-	-	-
Debt / Equity Ratio	0.81	0.63	0.48	0.30	0.11	0.15
Debt / EBITDA Ratio	7.68	5.49	4.12	2.80	1.05	1.61
Net Debt / Equity Ratio	0.70	0.52	0.36	0.18	0.02	0.01
Net Debt / EBITDA Ratio	8.57	5.68	3.74	2.11	0.21	0.07
Net Debt / FCF Ratio	-6.34	-5.51	-6.52	-5.46	-0.28	-0.23
Asset Turnover	0.54	0.57	0.60	0.66	0.69	0.61
Inventory Turnover	4.62	4.03	3.71	3.88	4.32	4.22
Quick Ratio	0.44	0.55	0.41	0.54	0.75	0.88
Current Ratio	0.88	1.08	0.79	1.15	1.46	1.77
Return on Equity (ROE)	7.42%	9.20%	9.15%	8.38%	20.68%	24.67%
Return on Assets (ROA)	1.79%	2.47%	2.57%	2.60%	2.90%	2.63%
Return on Invested Capital (ROIC)	2.83%	4.35%	5.20%	4.87%	6.59%	5.82%
Return on Capital Employed (ROCE)	3.50%	4.80%	5.90%	5.40%	5.70%	5.00%
Earnings Yield	6.83%	7.46%	6.88%	6.86%	15.17%	18.63%
FCF Yield	-10.95%	-8.38%	-4.40%	-2.94%	-5.09%	-2.09%
Dividend Yield	6.22%	5.65%	5.73%	6.65%	11.69%	13.51%
Payout Ratio	91.13%	71.60%	74.94%	148.47%	55.70%	30.89%
Buyback Yield / Dilution	-0.02%	0.02%	0.20%	1.79%	0.16%	-0.72%
Total Shareholder Return	6.21%	5.67%	5.93%	8.44%	11.85%	12.80%

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