SDI Corporation 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	15,664	17,194	20,673	17,558	31,966	17,886
Market Cap Growth	-2.27%	-16.83%	17.74%	-45.07%	78.72%	51.31%
Enterprise Value	17,959	19,592	23,079	20,866	34,440	20,184
Last Close Price	86.00	91.41	107.50	88.48	156.98	86.62
PE Ratio	54.02	25.47	27.83	18.67	37.51	51.23
Forward PE	23.54	20.00	21.61	18.07	25.37	18.70
PS Ratio	1.51	1.59	1.90	1.50	2.87	2.12
PB Ratio	2.22	2.32	2.91	2.51	4.89	2.98
P/TBV Ratio	2.34	2.46	3.08	2.67	5.20	3.18
P/FCF Ratio	43.00	28.53	20.05	14.86	-	30.96
P/OCF Ratio	13.89	14.46	11.98	8.80	61.40	16.76
EV/Sales Ratio	1.73	1.81	2.13	1.78	3.09	2.39
EV/EBITDA Ratio	15.76	12.99	14.20	11.57	18.38	15.88
EV/EBIT Ratio	39.37	23.64	23.57	17.84	28.11	33.55
EV/FCF Ratio	49.30	32.50	22.38	17.65	-	34.94
Debt / Equity Ratio	0.41	0.38	0.37	0.47	0.53	0.41
Debt / EBITDA Ratio	2.52	1.85	1.62	1.81	1.84	1.92
Debt / FCF Ratio	7.89	4.67	2.57	2.79	-	4.29
Net Debt / Equity Ratio	0.28	0.22	0.25	0.31	0.42	0.28
Net Debt / EBITDA Ratio	1.78	1.10	1.07	1.21	1.45	1.30
Net Debt / FCF Ratio	5.47	2.74	1.69	1.84	-4.05	2.87
Asset Turnover	0.84	0.88	0.87	0.90	0.94	0.81
Inventory Turnover	2.34	2.50	2.41	2.41	2.60	2.61
Quick Ratio	0.95	1.10	0.92	0.96	0.94	1.08
Current Ratio	2.24	2.35	2.11	2.14	2.13	2.22
Return on Equity (ROE)	4.71%	10.04%	11.07%	14.79%	14.51%	6.70%
Return on Assets (ROA)	2.29%	4.20%	4.88%	5.63%	6.49%	3.59%
Return on Invested Capital (ROIC)	4.16%	7.52%	8.48%	9.99%	11.29%	6.08%
Return on Capital Employed (ROCE)	4.90%	8.70%	10.80%	12.30%	12.90%	7.50%
Earnings Yield	1.87%	3.93%	3.59%	5.36%	2.67%	1.95%
FCF Yield	2.33%	3.51%	4.99%	6.73%	-2.11%	3.23%
Dividend Yield	2.91%	2.73%	2.42%	3.62%	1.91%	2.08%
Payout Ratio	155.31%	70.15%	78.47%	58.10%	38.47%	93.90%
Buyback Yield / Dilution	-2.66%	-0.00%	0.04%	-0.06%	-0.01%	0.05%
Total Shareholder Return	0.25%	2.73%	2.46%	3.55%	1.91%	2.13%

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