Tonlin Department Store 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 26, 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	4,043	3,622	3,973	4,929	5,306	7,016
Market Cap Growth	-3.35%	-8.83%	-19.39%	-7.11%	-24.38%	-24.39%
Enterprise Value	6,298	5,865	5,749	6,853	7,661	9,736
Last Close Price	23.05	20.65	21.79	26.69	28.73	37.38
PE Ratio	18.74	16.84	20.07	24.05	55.04	49.87
PS Ratio	7.80	6.99	6.56	7.21	7.45	13.27
PB Ratio	1.47	1.31	1.46	1.90	2.22	2.93
P/TBV Ratio	1.47	1.32	1.46	1.91	2.23	2.94
P/FCF Ratio	23.12	20.72	9.37	17.53	9.93	27.64
P/OCF Ratio	22.84	20.47	9.35	17.25	9.56	26.69
EV/Sales Ratio	12.15	11.32	9.49	10.02	10.76	18.42
EV/EBITDA Ratio	17.34	16.47	18.28	23.96	31.95	47.52
EV/EBIT Ratio	22.01	21.01	24.24	32.80	46.60	74.29
EV/FCF Ratio	36.02	33.55	13.55	24.38	14.33	38.35
Debt / Equity Ratio	1.14	1.14	1.01	0.96	1.18	1.33
Debt / EBITDA Ratio	8.79	8.79	8.70	8.72	11.79	15.50
Debt / FCF Ratio	17.90	17.90	6.46	8.87	5.29	12.51
Net Debt / Equity Ratio	0.82	0.82	0.73	0.66	0.94	1.09
Net Debt / EBITDA Ratio	6.33	6.33	6.35	5.97	9.32	12.69
Net Debt / FCF Ratio	12.90	12.90	4.70	6.07	4.18	10.24
Asset Turnover	0.08	0.08	0.11	0.12	0.12	0.09
Inventory Turnover	0.49	0.49	0.96	0.82	0.60	0.25
Quick Ratio	1.35	1.35	1.07	0.87	0.52	0.49
Current Ratio	1.59	1.59	1.27	1.16	0.94	1.14
Return on Equity (ROE)	7.85%	7.85%	7.45%	8.23%	4.03%	5.91%
Return on Assets (ROA)	2.83%	2.83%	2.56%	2.31%	1.75%	1.33%
Return on Invested Capital (ROIC)	4.52%	4.63%	3.80%	4.13%	2.87%	2.57%
Return on Capital Employed (ROCE)	4.90%	4.90%	4.50%	4.50%	3.60%	2.70%
Earnings Yield	5.32%	5.94%	4.98%	4.16%	1.82%	2.00%
FCF Yield	4.32%	4.83%	10.68%	5.70%	10.07%	3.62%
Dividend Yield	4.12%	-	4.36%	1.27%	-	1.34%
Payout Ratio	77.48%	77.48%	30.16%	-	90.98%	62.33%
Buyback Yield / Dilution	0.32%	0.32%	-0.00%	-0.00%	0.01%	-0.00%
Total Shareholder Return	4.44%	0.32%	4.36%	1.27%	0.01%	1.33%

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