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 23, 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	10,254	13,740	17,568	13,129	6,080	7,177
Market Cap Growth	-45.31%	-21.79%	33.81%	115.94%	-15.29%	-8.23%
Enterprise Value	20,038	23,962	33,671	23,831	15,844	16,771
Last Close Price	22.50	28.47	36.53	29.38	13.33	17.70
PE Ratio	6.46	8.97	13.52	54.34	25.50	14.64
PS Ratio	0.84	1.12	3.30	7.10	3.52	2.25
PB Ratio	1.30	1.74	2.47	2.48	1.18	1.70
P/TBV Ratio	1.30	1.74	2.48	2.48	1.18	1.70
P/FCF Ratio	2.32	3.11	-	-	-	-
P/OCF Ratio	2.15	2.88	-	-	-	-
EV/Sales Ratio	1.63	1.95	6.32	12.88	9.16	5.25
EV/EBITDA Ratio	10.43	12.49	20.26	75.80	50.70	29.42
EV/EBIT Ratio	10.46	12.51	20.28	76.31	51.09	29.55
EV/FCF Ratio	4.53	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	14.95%	11.15%	7.39%	1.84%	3.92%	6.83%
FCF Yield	43.14%	32.19%	-10.79%	-13.95%	-19.35%	-46.18%
Dividend Yield	6.67%	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	-1.25%	-2.62%	10.10%	-0.39%	-8.69%	-22.17%

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