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 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	11,393	13,740	17,568	13,129	6,080	7,177
Market Cap Growth	-43.55%	-21.79%	33.81%	115.94%	-15.29%	-8.23%
Enterprise Value	21,178	23,962	33,671	23,831	15,844	16,771
Last Close Price	25.00	28.47	36.53	29.38	13.33	17.70
PE Ratio	7.18	8.97	13.52	54.34	25.50	14.64
PS Ratio	0.93	1.12	3.30	7.10	3.52	2.25
PB Ratio	1.44	1.74	2.47	2.48	1.18	1.70
P/TBV Ratio	1.44	1.74	2.48	2.48	1.18	1.70
P/FCF Ratio	2.58	3.11	-	-	-	-
P/OCF Ratio	2.39	2.88	-	-	-	-
EV/Sales Ratio	1.73	1.95	6.32	12.88	9.16	5.25
EV/EBITDA Ratio	11.02	12.49	20.26	75.80	50.70	29.42
EV/EBIT Ratio	11.06	12.51	20.28	76.31	51.09	29.55
EV/FCF Ratio	4.79	5.42	-	-	-	-
Debt / Equity Ratio	1.39	1.39	2.12	2.24	1.96	2.32
Debt / EBITDA Ratio	5.71	5.71	9.02	37.25	32.16	17.13
Debt / FCF Ratio	2.48	2.48	-	-	-	-
Net Debt / Equity Ratio	1.24	1.24	1.89	2.23	1.91	2.21
Net Debt / EBITDA Ratio	5.10	5.10	8.08	37.50	31.52	16.43
Net Debt / FCF Ratio	2.21	2.21	-7.08	-6.44	-8.37	-2.82
Asset Turnover	0.48	0.48	0.21	0.09	0.10	0.22
Inventory Turnover	0.45	0.45	0.14	0.07	0.08	0.19
Quick Ratio	0.13	0.13	0.14	0.00	0.03	0.11
Current Ratio	1.89	1.89	1.43	1.44	1.87	2.26
Return on Equity (ROE)	20.45%	20.45%	20.96%	4.62%	5.08%	12.29%
Return on Assets (ROA)	4.69%	4.69%	4.15%	0.96%	1.08%	2.46%
Return on Invested Capital (ROIC)	8.79%	8.20%	6.88%	1.53%	1.75%	4.22%
Return on Capital Employed (ROCE)	17.50%	17.50%	18.70%	4.70%	3.40%	6.10%
Earnings Yield	13.45%	11.15%	7.39%	1.84%	3.92%	6.83%
FCF Yield	38.82%	32.19%	-10.79%	-13.95%	-19.35%	-46.18%
Dividend Yield	6.00%	5.27%	5.47%	1.60%	3.57%	2.48%
Payout Ratio	53.94%	53.94%	14.82%	78.64%	74.52%	-
Buyback Yield / Dilution	-7.89%	-7.89%	4.63%	-1.99%	-12.26%	-24.64%
Total Shareholder Return	-1.89%	-2.62%	10.10%	-0.39%	-8.69%	-22.17%

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