Shuttle 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	Apr '26 Apr 16, 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	5,426	6,113	7,178	6,233	3,967	6,894
Market Cap Growth	-28.02%	-14.83%	15.15%	57.14%	-42.47%	53.79%
Enterprise Value	4,963	5,670	6,572	5,063	2,678	5,047
Last Close Price	15.80	17.80	20.68	17.83	11.20	19.68
PE Ratio	-	-	664.29	503.90	72.01	35.26
Forward PE	-	13.01	13.01	13.01	13.01	13.01
PS Ratio	3.12	3.51	4.31	3.65	2.29	3.74
PB Ratio	1.51	1.70	1.91	1.63	1.07	1.90
P/TBV Ratio	1.65	1.86	2.10	1.81	1.16	2.06
P/FCF Ratio	955.14	1076.04	269.47	33.51	-	-
P/OCF Ratio	260.82	293.84	203.53	23.50	-	88.02
EV/Sales Ratio	2.85	3.26	3.94	2.96	1.54	2.74
EV/EBITDA Ratio	-	-	-	1445.88	83.87	173.31
EV/EBIT Ratio	-	-	-	-	373.80	2358.29
EV/FCF Ratio	873.65	998.09	246.73	27.22	-	-
Debt / Equity Ratio	0.09	0.09	0.07	0.07	0.08	0.09
Debt / EBITDA Ratio	-	-	10.28	5.51	3.70	5.40
Debt / FCF Ratio	56.89	56.89	9.64	1.51	-	-
Net Debt / Equity Ratio	-0.16	-0.16	-0.19	-0.28	-0.31	-0.41
Net Debt / EBITDA Ratio	8.40	8.40	29.42	-299.81	-36.30	-50.50
Net Debt / FCF Ratio	-100.97	-100.97	-26.40	-5.64	3.87	1.60
Asset Turnover	0.40	0.40	0.38	0.38	0.38	0.43
Inventory Turnover	1.72	1.72	1.52	1.28	1.31	1.91
Quick Ratio	1.77	1.77	2.50	3.21	2.93	2.78
Current Ratio	2.83	2.83	3.95	4.71	4.73	3.81
Return on Equity (ROE)	-2.19%	-2.19%	0.26%	0.38%	1.53%	5.58%
Return on Assets (ROA)	-1.31%	-1.31%	-0.71%	-0.29%	0.10%	0.03%
Return on Invested Capital (ROIC)	-3.03%	-3.02%	-0.80%	-0.37%	0.26%	0.08%
Return on Capital Employed (ROCE)	-2.50%	-2.50%	-1.30%	-0.50%	0.20%	0.10%
Earnings Yield	-1.27%	-1.13%	0.15%	0.20%	1.39%	2.84%
FCF Yield	0.10%	0.09%	0.37%	2.99%	-7.54%	-13.32%
Dividend Yield	1.08%	-	0.82%	0.95%	1.79%	-
Payout Ratio	-	-	540.33%	555.25%	-	-
Buyback Yield / Dilution	0.01%	0.01%	0.01%	0.07%	-0.90%	-0.28%
Total Shareholder Return	1.09%	0.01%	0.83%	1.03%	0.88%	-0.28%

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