Davicom Semiconductor Ratios and Metrics

Market cap in millions TWD. Fiscal year is January - December.

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 5, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	1,978	2,433	3,321	1,987	3,833	1,884
Market Cap Growth	-20.83%	-26.74%	67.11%	-48.15%	103.47%	21.48%
Enterprise Value	1,385	1,853	2,702	1,354	3,230	1,282
Last Close Price	23.80	29.26	39.16	22.51	42.77	20.54
PE Ratio	91.62	169.36	65.44	28.79	55.02	56.31
Forward PE	-	30.12	30.12	30.12	30.12	30.12
PS Ratio	10.48	14.67	13.69	6.47	13.52	8.07
PB Ratio	1.95	2.42	3.21	1.87	3.67	1.81
P/TBV Ratio	1.95	2.42	3.22	1.87	3.67	1.81
P/FCF Ratio	83.14	133.84	64.10	18.22	51.94	66.30
P/OCF Ratio	81.67	129.59	63.71	18.16	50.56	47.86
EV/Sales Ratio	7.34	11.17	11.14	4.41	11.39	5.49
EV/EBITDA Ratio	192.19	-	106.84	17.91	48.03	42.63
EV/EBIT Ratio	-	-	180.12	21.21	57.14	63.34
EV/FCF Ratio	58.23	101.97	52.15	12.41	43.77	45.11
Debt / Equity Ratio	0.07	0.07	0.07	0.07	0.06	0.06
Debt / EBITDA Ratio	9.46	-	2.63	0.96	0.88	1.96
Debt / FCF Ratio	2.87	3.94	1.41	0.68	0.83	2.20
Net Debt / Equity Ratio	-0.58	-0.59	-0.60	-0.61	-0.59	-0.59
Net Debt / EBITDA Ratio	-123.81	33.23	-24.61	-8.64	-9.19	-20.54
Net Debt / FCF Ratio	-24.91	-32.72	-12.01	-5.99	-8.38	-21.74
Asset Turnover	0.17	0.15	0.21	0.26	0.24	0.20
Inventory Turnover	1.53	2.01	2.07	2.19	2.72	2.91
Quick Ratio	21.20	21.03	18.66	16.00	14.15	18.88
Current Ratio	22.59	21.87	19.62	16.97	14.93	19.67
Return on Equity (ROE)	2.22%	1.41%	4.84%	6.54%	6.67%	3.11%
Return on Assets (ROA)	-0.22%	-1.44%	0.80%	3.37%	3.03%	1.06%
Return on Invested Capital (ROIC)	-0.80%	-5.73%	3.28%	12.12%	11.40%	4.27%
Return on Capital Employed (ROCE)	-0.40%	-2.40%	1.30%	5.60%	5.00%	1.80%
Earnings Yield	1.13%	0.59%	1.53%	3.47%	1.82%	1.78%
FCF Yield	1.20%	0.75%	1.56%	5.49%	1.93%	1.51%
Dividend Yield	0.71%	0.58%	1.56%	4.44%	2.31%	3.89%
Payout Ratio	63.48%	350.80%	162.79%	118.38%	93.84%	201.31%
Buyback Yield / Dilution	-0.46%	0.12%	-0.24%	-0.75%	0.29%	1.75%
Total Shareholder Return	0.26%	0.70%	1.32%	3.69%	2.60%	5.65%

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