Walsin Technology 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	May '26 May 14, 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	106,657	56,722	44,844	59,631	38,300	80,962
Market Cap Growth	184.97%	26.49%	-24.80%	55.70%	-52.70%	-27.70%
Enterprise Value	130,680	86,498	74,931	72,547	52,270	93,101
Last Close Price	220.00	117.00	89.73	117.14	73.35	147.61
PE Ratio	47.30	24.68	15.04	30.05	23.20	10.21
Forward PE	-	9.59	9.59	9.59	9.59	9.59
PS Ratio	2.86	1.56	1.29	1.82	1.09	1.92
PB Ratio	1.66	0.90	0.77	1.05	0.72	1.51
P/TBV Ratio	2.01	1.10	0.93	1.30	0.88	1.86
P/FCF Ratio	24.34	11.17	9.20	9.69	9.10	69.04
P/OCF Ratio	19.41	9.23	7.30	7.02	4.29	7.11
EV/Sales Ratio	3.51	2.37	2.16	2.21	1.48	2.21
EV/EBITDA Ratio	19.23	14.13	10.73	10.83	7.04	7.23
EV/EBIT Ratio	44.27	41.07	34.34	40.41	25.36	11.08
EV/FCF Ratio	29.82	17.04	15.38	11.79	12.41	79.39
Debt / Equity Ratio	0.43	0.48	0.52	0.48	0.50	0.44
Debt / EBITDA Ratio	4.43	4.81	4.25	3.96	3.51	1.83
Debt / FCF Ratio	6.25	5.95	6.22	4.41	6.33	20.27
Net Debt / Equity Ratio	0.20	0.28	0.32	0.12	0.06	0.09
Net Debt / EBITDA Ratio	2.16	2.88	2.71	1.04	0.40	0.36
Net Debt / FCF Ratio	2.99	3.47	3.88	1.14	0.71	3.91
Asset Turnover	0.36	0.36	0.36	0.35	0.38	0.48
Inventory Turnover	3.49	3.59	3.76	3.63	3.30	3.78
Quick Ratio	1.14	1.09	0.95	1.20	1.75	1.42
Current Ratio	1.56	1.50	1.31	1.49	2.19	1.91
Return on Equity (ROE)	5.21%	4.96%	6.67%	4.82%	4.29%	18.07%
Return on Assets (ROA)	1.42%	1.29%	1.41%	1.21%	1.39%	5.96%
Return on Invested Capital (ROIC)	2.27%	2.16%	2.39%	2.28%	2.33%	13.55%
Return on Capital Employed (ROCE)	2.80%	2.60%	2.90%	2.60%	2.80%	11.60%
Earnings Yield	2.37%	4.05%	6.65%	3.33%	4.31%	9.80%
FCF Yield	4.11%	8.95%	10.87%	10.32%	10.99%	1.45%
Dividend Yield	1.20%	-	2.68%	1.84%	3.27%	3.05%
Payout Ratio	46.04%	50.73%	35.02%	58.75%	132.44%	36.75%
Buyback Yield / Dilution	-11.57%	1.58%	2.93%	-0.07%	-0.02%	-2.55%
Total Shareholder Return	-10.30%	1.58%	5.61%	1.76%	3.25%	0.50%

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