Hotai Motor 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	305,849	344,847	394,986	321,153	335,354	351,193
Market Cap Growth	-8.19%	-12.69%	22.99%	-4.23%	-4.51%	-5.86%
Enterprise Value	619,697	668,430	698,450	550,084	508,436	488,391
Last Close Price	549.00	597.80	663.32	537.87	543.48	553.07
PE Ratio	16.75	16.85	17.28	-	20.69	25.36
Forward PE	16.23	16.18	16.41	27.48	16.97	26.51
PS Ratio	1.08	1.22	1.42	1.31	1.36	1.52
PB Ratio	2.67	3.02	3.93	4.62	3.55	4.19
P/TBV Ratio	3.91	4.45	6.03	7.72	4.63	5.47
P/FCF Ratio	12.01	-	-	-	-	-
P/OCF Ratio	6.06	14.09	-	-	-	25.86
EV/Sales Ratio	2.19	2.37	2.51	2.24	2.06	2.11
EV/EBITDA Ratio	12.74	14.02	14.77	443.60	13.93	15.43
EV/EBIT Ratio	18.25	19.48	20.07	-	19.34	21.70
EV/FCF Ratio	24.34	-	-	-	-	-
Debt / Equity Ratio	2.73	2.76	3.07	3.73	2.04	1.79
Debt / EBITDA Ratio	6.42	6.53	6.45	145.30	5.20	4.66
Debt / FCF Ratio	12.27	-	-	-	-	-
Net Debt / Equity Ratio	2.43	2.49	2.74	3.39	1.65	1.47
Net Debt / EBITDA Ratio	5.80	5.97	5.82	189.94	4.27	3.88
Net Debt / FCF Ratio	10.94	-209.70	-6.23	-3.53	-6.81	-27.79
Asset Turnover	0.56	0.57	0.62	0.65	0.77	0.85
Inventory Turnover	10.33	9.58	11.28	12.33	13.83	12.49
Quick Ratio	0.94	0.94	0.95	0.88	1.00	0.97
Current Ratio	1.03	1.03	1.04	0.96	1.09	1.09
Return on Equity (ROE)	19.29%	22.32%	30.74%	-19.20%	21.93%	20.73%
Return on Assets (ROA)	4.16%	4.30%	4.88%	-1.69%	5.13%	5.15%
Return on Invested Capital (ROIC)	7.03%	7.61%	9.05%	-3.69%	9.01%	8.99%
Return on Capital Employed (ROCE)	21.60%	23.00%	23.70%	-9.80%	21.70%	21.30%
Earnings Yield	5.98%	5.93%	5.79%	-6.02%	4.83%	3.94%
FCF Yield	8.32%	-0.39%	-11.19%	-20.75%	-6.83%	-1.26%
Dividend Yield	3.64%	3.35%	3.02%	0.36%	3.61%	3.01%
Payout Ratio	60.96%	54.44%	4.78%	-	57.28%	55.21%
Buyback Yield / Dilution	-0.02%	-0.02%	-0.06%	0.07%	-0.01%	-0.01%
Total Shareholder Return	3.63%	3.33%	2.96%	0.43%	3.60%	3.00%

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