Lion Travel Service 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	Mar '26 Mar 12, 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	16,184	15,251	11,520	13,052	8,412	6,404
Market Cap Growth	39.36%	32.39%	-11.74%	55.17%	31.35%	21.98%
Enterprise Value	10,652	9,568	7,482	10,468	8,528	6,452
Last Close Price	173.50	163.50	117.71	126.85	94.87	76.34
PE Ratio	10.01	9.35	12.59	9.37	-	-
Forward PE	11.23	21.87	21.87	21.87	21.87	21.87
PS Ratio	0.54	0.51	0.41	0.60	2.55	3.63
PB Ratio	3.09	2.91	2.75	3.42	5.88	3.92
P/TBV Ratio	3.29	3.10	2.85	3.52	6.80	4.41
P/FCF Ratio	7.19	6.78	4.62	11.73	48.54	-
P/OCF Ratio	6.80	6.41	4.25	10.19	36.93	-
EV/Sales Ratio	0.35	0.32	0.26	0.48	2.58	3.66
EV/EBITDA Ratio	4.96	4.54	6.22	10.32	-	-
EV/EBIT Ratio	5.77	5.29	6.79	11.21	-	-
EV/FCF Ratio	4.73	4.25	3.00	9.40	49.21	-
Debt / Equity Ratio	0.18	0.18	0.22	0.29	1.60	1.52
Debt / EBITDA Ratio	0.43	0.43	0.67	0.96	-	-
Debt / FCF Ratio	0.41	0.41	0.36	0.99	13.25	-
Net Debt / Equity Ratio	-1.11	-1.11	-1.03	-0.68	-0.46	-0.31
Net Debt / EBITDA Ratio	-2.76	-2.76	-3.58	-2.55	0.92	0.58
Net Debt / FCF Ratio	-2.58	-2.58	-1.73	-2.32	-3.77	1.15
Asset Turnover	2.61	2.61	2.84	2.73	0.56	0.31
Inventory Turnover	-	-	243.57	169.98	30.76	20.82
Quick Ratio	1.17	1.17	1.08	0.95	0.96	1.77
Current Ratio	1.52	1.52	1.41	1.42	1.19	1.98
Return on Equity (ROE)	35.12%	35.12%	23.11%	54.64%	-47.52%	-29.11%
Return on Assets (ROA)	9.83%	9.83%	6.91%	7.36%	-8.38%	-10.50%
Return on Invested Capital (ROIC)	-	-	151.91%	87.52%	-82.86%	-69.03%
Return on Capital Employed (ROCE)	29.70%	29.70%	22.00%	19.20%	-27.50%	-26.60%
Earnings Yield	10.08%	10.70%	7.94%	10.67%	-8.13%	-7.34%
FCF Yield	13.91%	14.76%	21.65%	8.53%	2.06%	-6.84%
Dividend Yield	4.32%	-	6.37%	6.31%	-	-
Payout Ratio	42.88%	42.88%	81.54%	-	-	-
Buyback Yield / Dilution	-0.31%	-0.31%	-1.65%	-20.20%	-5.06%	-4.46%
Total Shareholder Return	3.97%	-0.31%	4.73%	-13.89%	-5.06%	-4.46%

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