Kindom Development 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 1, 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	19,062	20,136	27,612	21,075	15,840	20,479
Market Cap Growth	-37.92%	-27.08%	31.02%	33.05%	-22.65%	23.40%
Enterprise Value	30,464	31,351	32,362	33,620	25,020	32,666
Last Close Price	31.95	33.75	43.44	32.24	22.81	27.03
PE Ratio	12.24	12.94	4.97	8.80	6.79	5.84
Forward PE	-	5.68	5.68	5.68	5.68	5.68
PS Ratio	0.83	0.88	0.96	1.08	0.74	0.81
PB Ratio	0.65	0.68	0.98	0.90	0.74	1.02
P/TBV Ratio	0.78	0.83	1.13	1.06	0.86	1.17
P/FCF Ratio	-	-	2.82	11.38	6.03	2.29
P/OCF Ratio	-	-	2.80	11.04	5.74	2.27
PEG Ratio	-	0.11	0.11	0.11	0.11	0.11
EV/Sales Ratio	1.33	1.37	1.13	1.73	1.16	1.30
EV/EBITDA Ratio	8.51	8.76	4.19	8.09	5.90	6.07
EV/EBIT Ratio	9.80	10.09	4.31	8.55	6.21	6.33
EV/FCF Ratio	-7.25	-	3.31	18.15	9.53	3.66
Debt / Equity Ratio	0.79	0.79	0.66	0.96	1.11	1.21
Debt / EBITDA Ratio	6.51	6.51	2.33	5.14	5.39	4.31
Debt / FCF Ratio	-	-	1.90	12.14	9.13	2.70
Net Debt / Equity Ratio	0.21	0.21	0.00	0.32	0.34	0.34
Net Debt / EBITDA Ratio	1.75	1.75	0.00	1.79	1.71	1.28
Net Debt / FCF Ratio	-1.49	-1.49	0.00	4.03	2.75	0.77
Asset Turnover	0.37	0.37	0.50	0.34	0.39	0.45
Inventory Turnover	0.73	0.73	0.81	0.59	0.74	0.73
Quick Ratio	0.80	0.80	0.98	0.68	0.75	0.83
Current Ratio	1.86	1.86	1.96	1.65	1.61	1.76
Return on Equity (ROE)	8.11%	8.11%	24.00%	13.66%	15.06%	21.83%
Return on Assets (ROA)	3.16%	3.16%	8.11%	4.33%	4.59%	5.80%
Return on Invested Capital (ROIC)	6.70%	7.43%	21.07%	10.58%	11.80%	14.40%
Return on Capital Employed (ROCE)	8.50%	8.50%	22.10%	13.40%	14.30%	17.60%
Earnings Yield	8.16%	7.73%	20.10%	11.37%	14.73%	17.13%
FCF Yield	-22.03%	-20.85%	35.44%	8.79%	16.58%	43.60%
Dividend Yield	8.82%	-	6.49%	5.08%	6.97%	8.41%
Payout Ratio	107.87%	107.87%	17.56%	39.63%	58.11%	33.74%
Buyback Yield / Dilution	0.29%	0.29%	-0.08%	0.13%	0.09%	0.11%
Total Shareholder Return	9.09%	0.29%	6.41%	5.21%	7.06%	8.52%

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