Crowell 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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan '26 Jan 30, 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	12,487	17,568	13,129	6,080	7,177	7,821
Market Cap Growth	-29.50%	33.81%	115.94%	-15.29%	-8.23%	35.70%
Enterprise Value	22,709	33,671	23,831	15,844	16,771	14,016
Last Close Price	27.40	38.69	31.12	14.12	18.75	20.43
PE Ratio	4.25	13.52	54.34	25.50	14.64	-
PS Ratio	0.77	3.30	7.10	3.52	2.25	6.66
PB Ratio	1.61	2.47	2.48	1.18	1.70	2.09
P/TBV Ratio	1.61	2.48	2.48	1.18	1.70	2.09
P/FCF Ratio	1.85	-	-	-	-	-
P/OCF Ratio	1.76	-	-	-	-	-
EV/Sales Ratio	1.40	6.32	12.88	9.16	5.25	11.93
EV/EBITDA Ratio	6.06	20.26	75.80	50.70	29.42	-
EV/EBIT Ratio	6.07	20.28	76.31	51.09	29.55	-
EV/FCF Ratio	3.36	-	-	-	-	-
Debt / Equity Ratio	1.51	2.12	2.24	1.96	2.32	1.65
Debt / EBITDA Ratio	3.13	9.02	37.25	32.16	17.13	-
Debt / FCF Ratio	1.73	-	-	-	-	-
Asset Turnover	0.62	0.21	0.09	0.10	0.22	0.11
Inventory Turnover	0.52	0.14	0.07	0.08	0.19	0.11
Quick Ratio	0.14	0.15	0.00	0.03	0.11	0.04
Current Ratio	1.80	1.43	1.44	1.87	2.26	3.13
Return on Equity (ROE)	45.80%	20.96%	4.62%	5.08%	12.29%	-6.29%
Return on Assets (ROA)	8.94%	4.15%	0.96%	1.08%	2.46%	-1.23%
Return on Invested Capital (ROIC)	16.05%	6.88%	1.53%	1.75%	4.22%	-2.50%
Return on Capital Employed (ROCE)	34.20%	18.70%	4.70%	3.40%	6.10%	-2.50%
Earnings Yield	24.15%	7.39%	1.84%	3.92%	6.83%	-2.69%
FCF Yield	54.16%	-10.79%	-13.95%	-19.35%	-46.18%	-41.38%
Dividend Yield	6.95%	4.92%	1.52%	3.37%	2.34%	-
Payout Ratio	29.54%	14.82%	78.64%	74.52%	-	-
Buyback Yield / Dilution	-18.86%	-0.14%	-1.99%	-12.26%	-24.64%	-15.61%
Total Shareholder Return	-11.91%	4.78%	-0.47%	-8.89%	-22.31%	-15.61%

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