G-SHANK 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 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	17,390	18,020	13,765	8,493	14,369	3,829
Market Cap Growth	1.10%	30.91%	62.08%	-40.89%	275.29%	-12.47%
Enterprise Value	13,937	14,319	10,523	5,797	12,182	1,624
Last Close Price	82.90	82.51	66.99	39.61	65.09	17.25
PE Ratio	21.84	16.93	20.39	9.79	22.16	13.32
Forward PE	-	9.72	9.72	9.72	9.72	9.72
PS Ratio	2.44	2.73	2.40	1.25	2.24	0.80
PB Ratio	1.96	2.03	2.04	1.31	2.47	0.72
P/TBV Ratio	2.11	2.17	2.27	1.46	2.76	0.81
P/FCF Ratio	103.98	-	75.52	6.57	39.01	-
P/OCF Ratio	27.09	32.17	21.70	5.75	26.01	40.00
EV/Sales Ratio	1.96	2.17	1.83	0.86	1.90	0.34
EV/EBITDA Ratio	10.16	10.55	11.28	4.74	10.37	2.28
EV/EBIT Ratio	12.21	12.23	13.88	5.57	12.15	3.02
EV/FCF Ratio	83.33	-	57.73	4.48	33.07	-
Debt / Equity Ratio	0.17	0.15	0.20	0.19	0.24	0.26
Debt / EBITDA Ratio	1.10	0.99	1.40	1.01	1.18	1.89
Debt / FCF Ratio	9.03	-	7.28	0.98	3.84	-
Net Debt / Equity Ratio	-0.46	-0.51	-0.57	-0.56	-0.51	-0.55
Net Debt / EBITDA Ratio	-2.99	-3.34	-4.14	-2.97	-2.54	-4.12
Net Debt / FCF Ratio	-24.33	4.72	-21.16	-2.80	-8.09	62.73
Asset Turnover	0.58	0.60	0.59	0.72	0.74	0.60
Inventory Turnover	5.76	5.38	4.48	4.56	4.92	4.60
Quick Ratio	3.15	3.68	2.89	2.70	2.32	2.60
Current Ratio	3.56	4.13	3.25	3.14	2.81	2.98
Return on Equity (ROE)	11.07%	15.38%	11.51%	15.99%	13.51%	6.77%
Return on Assets (ROA)	5.85%	6.61%	4.86%	6.90%	7.18%	4.18%
Return on Invested Capital (ROIC)	19.45%	23.36%	19.07%	27.33%	27.80%	14.88%
Return on Capital Employed (ROCE)	11.40%	11.40%	10.10%	14.40%	15.20%	8.80%
Earnings Yield	4.84%	5.91%	4.90%	10.22%	4.51%	7.51%
FCF Yield	0.96%	-5.33%	1.32%	15.23%	2.56%	-1.22%
Dividend Yield	4.22%	4.24%	3.73%	5.81%	3.19%	6.96%
Payout Ratio	87.61%	48.35%	64.96%	45.46%	34.23%	83.66%
Buyback Yield / Dilution	-5.54%	-14.48%	-0.16%	-0.94%	-2.02%	0.05%
Total Shareholder Return	-1.32%	-10.23%	3.57%	4.87%	1.18%	7.01%

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