Hai Kwang 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	2,563	2,825	2,893	4,178	3,988	6,381
Market Cap Growth	-8.72%	-2.36%	-30.75%	4.76%	-37.50%	64.49%
Enterprise Value	6,231	7,089	6,809	8,453	8,029	9,423
Last Close Price	13.20	14.55	14.90	21.52	20.54	30.84
PE Ratio	-	-	76.70	78.36	18.92	13.88
PS Ratio	0.31	0.32	0.30	0.45	0.36	0.62
PB Ratio	0.64	0.71	0.69	1.06	1.01	1.63
P/TBV Ratio	0.67	0.75	0.73	1.13	1.09	1.77
P/FCF Ratio	5.06	21.92	-	-	-	10.54
P/OCF Ratio	3.18	7.54	-	38.02	87.32	5.39
EV/Sales Ratio	0.75	0.79	0.70	0.90	0.73	0.92
EV/EBITDA Ratio	29.53	27.09	18.84	24.33	22.33	12.99
EV/EBIT Ratio	-	-	201.96	174.72	79.30	18.09
EV/FCF Ratio	12.30	55.02	-	-	-	15.57
Debt / Equity Ratio	0.98	1.16	1.15	1.05	1.00	0.85
Debt / EBITDA Ratio	18.60	17.59	13.30	11.93	10.94	4.59
Debt / FCF Ratio	7.75	35.82	-	-	-	5.50
Net Debt / Equity Ratio	0.87	1.03	1.02	0.96	0.86	0.71
Net Debt / EBITDA Ratio	16.54	15.69	11.84	10.88	9.45	3.84
Net Debt / FCF Ratio	6.87	31.86	-7.67	-9.05	-8.50	4.61
Asset Turnover	0.87	0.90	0.99	0.99	1.20	1.18
Inventory Turnover	3.50	3.30	3.85	4.33	5.27	4.24
Quick Ratio	0.57	0.50	0.39	0.41	0.43	0.46
Current Ratio	1.54	1.45	1.16	1.00	1.09	1.05
Return on Equity (ROE)	-4.09%	-3.12%	0.48%	0.76%	4.69%	11.89%
Return on Assets (ROA)	-0.82%	-0.49%	0.21%	0.32%	0.69%	3.77%
Return on Invested Capital (ROIC)	-1.61%	-0.94%	0.18%	0.52%	1.11%	6.12%
Return on Capital Employed (ROCE)	-1.90%	-1.10%	0.50%	0.90%	1.80%	9.80%
Earnings Yield	-5.85%	-3.86%	1.30%	1.28%	5.29%	7.21%
FCF Yield	19.76%	4.56%	-19.28%	-10.00%	-10.03%	9.48%
Dividend Yield	-	-	1.34%	-	-	4.54%
Payout Ratio	-	-	-	-	128.97%	19.71%
Buyback Yield / Dilution	0.33%	0.13%	-0.03%	0.16%	-0.03%	-0.10%
Total Shareholder Return	0.33%	0.13%	1.31%	0.16%	-0.03%	4.44%

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