Kedge Construction 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	10,442	11,303	8,521	9,646	6,007	5,265
Market Cap Growth	1.31%	32.65%	-11.66%	60.58%	14.10%	1.02%
Enterprise Value	4,394	5,215	3,608	4,819	604	903
Last Close Price	80.00	86.60	62.81	68.24	40.16	33.55
PE Ratio	8.47	9.10	9.74	9.74	5.73	7.11
PS Ratio	0.49	0.53	0.60	0.68	0.42	0.49
PB Ratio	1.73	1.87	1.60	2.01	1.44	1.50
P/TBV Ratio	1.73	1.88	1.60	2.01	1.44	1.50
P/FCF Ratio	5.30	5.74	-	8.04	6.61	19.98
P/OCF Ratio	5.18	5.61	-	7.94	6.46	19.69
EV/Sales Ratio	0.20	0.24	0.25	0.34	0.04	0.08
EV/EBITDA Ratio	2.93	3.57	3.58	4.04	0.47	1.01
EV/EBIT Ratio	3.06	3.64	3.69	4.12	0.47	1.03
EV/FCF Ratio	2.23	2.65	-	4.01	0.67	3.43
Debt / Equity Ratio	0.05	0.05	0.02	0.03	0.12	0.06
Debt / EBITDA Ratio	0.21	0.21	0.12	0.10	0.39	0.23
Debt / FCF Ratio	0.16	0.16	-	0.10	0.55	0.79
Net Debt / Equity Ratio	-1.00	-1.00	-0.87	-1.09	-1.09	-1.15
Net Debt / EBITDA Ratio	-4.14	-4.14	-4.62	-4.39	-3.51	-4.51
Net Debt / FCF Ratio	-3.07	-3.07	37.99	-4.37	-5.02	-15.29
Asset Turnover	1.52	1.52	1.11	1.17	1.35	1.15
Quick Ratio	1.51	1.51	1.44	1.37	1.27	1.47
Current Ratio	1.62	1.62	1.61	1.56	1.50	1.53
Return on Equity (ROE)	21.85%	21.85%	17.23%	22.03%	27.23%	22.51%
Return on Assets (ROA)	6.35%	6.35%	4.76%	6.00%	7.60%	5.85%
Return on Invested Capital (ROIC)	-	343.68%	639.29%	-	-	-
Return on Capital Employed (ROCE)	22.50%	22.50%	17.70%	23.40%	29.30%	23.70%
Earnings Yield	11.90%	11.00%	10.26%	10.27%	17.45%	14.06%
FCF Yield	18.85%	17.42%	-1.44%	12.44%	15.12%	5.00%
Dividend Yield	3.77%	-	5.10%	5.42%	9.23%	6.30%
Payout Ratio	31.70%	31.70%	55.23%	48.88%	26.31%	51.55%
Buyback Yield / Dilution	0.03%	-0.03%	0.24%	0.34%	-0.62%	-0.13%
Total Shareholder Return	3.80%	-0.03%	5.34%	5.76%	8.61%	6.16%

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