Froch 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	May '26 May 21, 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	4,719	4,084	4,614	5,540	6,508	8,318
Market Cap Growth	13.46%	-11.47%	-16.73%	-14.87%	-21.75%	100.75%
Enterprise Value	8,627	8,358	9,557	10,609	11,271	14,067
Last Close Price	17.10	14.80	15.76	18.28	20.10	23.56
PE Ratio	25.81	42.10	19.56	108.74	8.78	6.91
Forward PE	-	14.11	14.11	14.63	8.89	5.91
PS Ratio	0.47	0.40	0.37	0.43	0.40	0.55
PB Ratio	0.94	0.83	0.91	1.15	1.25	1.68
P/TBV Ratio	0.94	0.83	0.91	1.15	1.25	1.68
P/FCF Ratio	8.17	6.41	27.24	32.10	2.72	-
P/OCF Ratio	5.27	3.49	10.55	9.65	2.45	-
EV/Sales Ratio	0.85	0.82	0.77	0.83	0.69	0.92
EV/EBITDA Ratio	15.06	18.80	15.17	22.13	8.20	7.26
EV/EBIT Ratio	28.71	37.84	23.59	42.36	9.76	8.15
EV/FCF Ratio	14.94	13.12	56.42	61.48	4.71	-
Debt / Equity Ratio	1.06	1.17	1.22	1.29	1.12	1.60
Debt / EBITDA Ratio	9.31	11.33	8.93	11.66	4.12	3.99
Debt / FCF Ratio	9.24	9.04	36.51	36.09	2.44	-
Net Debt / Equity Ratio	0.78	0.92	0.97	1.01	0.87	1.27
Net Debt / EBITDA Ratio	7.44	10.12	7.83	10.12	3.29	3.24
Net Debt / FCF Ratio	6.77	7.07	29.13	28.12	1.89	-7.58
Asset Turnover	0.84	0.86	1.03	1.07	1.22	1.17
Inventory Turnover	2.36	2.36	2.68	2.70	2.59	2.39
Quick Ratio	0.55	0.59	0.67	0.79	0.54	0.50
Current Ratio	1.46	1.59	1.87	2.09	1.56	1.46
Return on Equity (ROE)	3.58%	1.95%	4.77%	1.01%	14.56%	27.18%
Return on Assets (ROA)	1.55%	1.17%	2.11%	1.30%	5.42%	8.27%
Return on Invested Capital (ROIC)	2.46%	1.60%	3.12%	1.41%	7.92%	12.31%
Return on Capital Employed (ROCE)	4.00%	2.90%	4.90%	2.90%	15.50%	22.10%
Earnings Yield	3.88%	2.38%	5.11%	0.92%	11.39%	14.48%
FCF Yield	12.24%	15.59%	3.67%	3.12%	36.80%	-9.96%
Dividend Yield	2.92%	3.38%	4.44%	2.73%	7.46%	8.49%
Payout Ratio	107.26%	202.39%	59.48%	825.89%	75.69%	11.64%
Buyback Yield / Dilution	1.22%	1.34%	0.15%	0.14%	0.01%	0.67%
Total Shareholder Return	4.14%	4.72%	4.59%	2.88%	7.47%	9.16%

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