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 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	2,257	1,995	2,433	3,321	1,987	3,833
Market Cap Growth	-5.31%	-18.00%	-26.74%	67.11%	-48.15%	103.47%
Enterprise Value	1,645	1,402	1,853	2,702	1,354	3,230
Last Close Price	27.15	24.00	29.26	39.16	22.51	42.77
PE Ratio	113.13	97.98	169.36	65.44	28.79	55.02
Forward PE	-	29.88	29.88	29.88	29.88	29.88
PS Ratio	12.02	10.62	14.67	13.69	6.47	13.52
PB Ratio	2.20	1.95	2.42	3.21	1.87	3.67
P/TBV Ratio	2.20	1.95	2.42	3.22	1.87	3.67
P/FCF Ratio	82.82	73.21	133.84	64.10	18.22	51.94
P/OCF Ratio	82.02	72.51	129.59	63.71	18.16	50.56
EV/Sales Ratio	8.76	7.47	11.17	11.14	4.41	11.39
EV/EBITDA Ratio	144.51	156.17	-	106.84	17.91	48.03
EV/EBIT Ratio	-	22255.87	-	180.12	21.21	57.14
EV/FCF Ratio	60.37	51.46	101.97	52.15	12.41	43.77
Debt / Equity Ratio	0.07	0.07	0.07	0.07	0.07	0.06
Debt / EBITDA Ratio	5.96	5.96	-	2.63	0.96	0.88
Debt / FCF Ratio	2.49	2.49	3.94	1.41	0.68	0.83
Net Debt / Equity Ratio	-0.60	-0.60	-0.59	-0.60	-0.61	-0.59
Net Debt / EBITDA Ratio	-68.15	-68.15	33.23	-24.61	-8.64	-9.19
Net Debt / FCF Ratio	-22.45	-22.45	-32.72	-12.01	-5.99	-8.38
Asset Turnover	0.17	0.17	0.15	0.21	0.26	0.24
Inventory Turnover	1.34	1.34	2.01	2.07	2.19	2.72
Quick Ratio	21.76	21.76	21.03	18.66	16.00	14.15
Current Ratio	23.13	23.13	21.87	19.62	16.97	14.93
Return on Equity (ROE)	2.00%	2.00%	1.41%	4.84%	6.54%	6.67%
Return on Assets (ROA)	0.00%	0.00%	-1.44%	0.80%	3.37%	3.03%
Return on Invested Capital (ROIC)	0.01%	0.01%	-5.73%	3.28%	12.12%	11.40%
Return on Capital Employed (ROCE)	0.00%	0.00%	-2.40%	1.30%	5.60%	5.00%
Earnings Yield	0.90%	1.02%	0.59%	1.53%	3.47%	1.82%
FCF Yield	1.21%	1.37%	0.75%	1.56%	5.49%	1.93%
Dividend Yield	0.92%	1.04%	0.58%	1.56%	4.44%	2.31%
Payout Ratio	69.40%	69.40%	350.80%	162.79%	118.38%	93.84%
Buyback Yield / Dilution	-0.62%	-0.62%	0.12%	-0.24%	-0.75%	0.29%
Total Shareholder Return	0.33%	0.42%	0.70%	1.32%	3.69%	2.60%

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