Good Will Instrument 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	Mar '26 Mar 26, 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	6,999	7,978	5,954	5,505	3,989	4,185
Market Cap Growth	9.53%	33.98%	8.17%	38.00%	-4.68%	19.96%
Enterprise Value	6,478	7,642	5,552	5,323	3,926	4,012
Last Close Price	48.25	55.00	39.19	34.39	23.64	23.47
PE Ratio	16.58	18.81	16.96	12.85	9.88	14.45
PS Ratio	2.38	2.71	2.13	1.82	1.38	1.60
PB Ratio	2.36	2.69	2.12	2.01	1.51	1.72
P/TBV Ratio	2.41	2.75	2.19	2.11	1.60	1.83
P/FCF Ratio	18.78	21.41	13.63	11.17	34.91	10.40
P/OCF Ratio	15.11	17.22	11.90	10.04	25.10	9.56
EV/Sales Ratio	2.20	2.60	1.99	1.76	1.36	1.54
EV/EBITDA Ratio	10.36	12.70	11.70	8.78	7.63	9.04
EV/EBIT Ratio	12.08	14.26	13.47	9.79	8.75	10.56
EV/FCF Ratio	17.38	20.51	12.71	10.80	34.37	9.97
Debt / Equity Ratio	0.02	0.02	0.02	0.08	0.16	0.08
Debt / EBITDA Ratio	0.10	0.10	0.11	0.35	0.79	0.40
Debt / FCF Ratio	0.16	0.16	0.12	0.44	3.64	0.46
Net Debt / Equity Ratio	-0.18	-0.18	-0.20	-0.16	-0.08	-0.14
Net Debt / EBITDA Ratio	-0.86	-0.86	-1.17	-0.74	-0.43	-0.76
Net Debt / FCF Ratio	-1.40	-1.40	-1.28	-0.91	-1.96	-0.84
Asset Turnover	0.81	0.81	0.76	0.78	0.77	0.73
Inventory Turnover	1.53	1.53	1.50	1.37	1.45	1.76
Quick Ratio	2.13	2.13	2.31	1.69	1.22	1.39
Current Ratio	3.71	3.71	3.63	2.83	2.21	2.37
Return on Equity (ROE)	14.68%	14.68%	12.64%	15.93%	15.94%	12.17%
Return on Assets (ROA)	9.18%	9.18%	7.00%	8.72%	7.50%	6.61%
Return on Invested Capital (ROIC)	17.54%	18.27%	14.27%	17.84%	15.18%	12.86%
Return on Capital Employed (ROCE)	17.40%	17.40%	14.00%	18.60%	16.10%	14.60%
Earnings Yield	6.06%	5.32%	5.90%	7.78%	10.12%	6.92%
FCF Yield	5.32%	4.67%	7.34%	8.95%	2.86%	9.62%
Dividend Yield	5.18%	4.54%	5.10%	6.40%	8.46%	6.39%
Payout Ratio	68.40%	68.40%	90.88%	67.74%	53.89%	60.12%
Buyback Yield / Dilution	0.09%	0.09%	0.14%	0.29%	-0.30%	-0.24%
Total Shareholder Return	5.27%	4.64%	5.24%	6.69%	8.16%	6.14%

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