Edison Opto 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	Feb '26 Feb 10, 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	2,729	3,695	3,426	2,051	2,813	2,386
Market Cap Growth	-17.06%	7.83%	67.06%	-27.10%	17.91%	45.66%
Enterprise Value	2,230	2,985	2,748	1,591	2,448	1,733
Last Close Price	19.20	24.94	23.01	14.60	20.61	16.63
PE Ratio	292.54	26.04	72.09	79.97	23.39	56.60
Forward PE	-	18.98	18.98	18.98	18.98	18.98
PS Ratio	1.12	1.44	1.72	1.11	1.34	1.25
PB Ratio	0.93	1.16	1.16	0.74	1.01	0.90
P/TBV Ratio	0.99	1.23	1.21	0.78	1.07	0.93
P/FCF Ratio	57.46	23.32	52.30	28.89	-	21.09
P/OCF Ratio	17.35	15.53	25.18	12.60	22.15	15.92
EV/Sales Ratio	0.92	1.17	1.38	0.86	1.16	0.91
EV/EBITDA Ratio	12.82	12.01	17.30	10.05	9.49	15.10
EV/EBIT Ratio	40.26	20.84	57.50	36.51	16.32	450.81
EV/FCF Ratio	46.95	18.84	41.95	22.41	-	15.32
Debt / Equity Ratio	0.21	0.09	0.12	0.21	0.26	0.20
Debt / EBITDA Ratio	3.54	1.13	1.96	3.31	2.65	4.12
Debt / FCF Ratio	12.95	1.90	5.23	8.21	-	4.72
Net Debt / Equity Ratio	-0.23	-0.29	-0.26	-0.21	-0.16	-0.27
Net Debt / EBITDA Ratio	-4.34	-3.70	-4.93	-3.64	-1.75	-6.24
Net Debt / FCF Ratio	-14.02	-5.80	-11.96	-8.11	1.26	-6.33
Asset Turnover	0.59	0.64	0.52	0.47	0.54	0.53
Inventory Turnover	6.39	6.14	4.73	4.49	5.49	6.02
Quick Ratio	2.83	2.98	2.27	2.93	2.21	1.63
Current Ratio	3.31	3.51	2.83	3.64	2.92	2.08
Return on Equity (ROE)	0.75%	4.96%	1.55%	1.22%	4.70%	1.25%
Return on Assets (ROA)	0.85%	2.22%	0.77%	0.69%	2.40%	0.07%
Return on Invested Capital (ROIC)	1.19%	5.64%	1.96%	1.27%	6.28%	0.15%
Return on Capital Employed (ROCE)	1.60%	4.10%	1.50%	1.30%	4.50%	0.10%
Earnings Yield	0.35%	3.84%	1.39%	1.25%	4.28%	1.77%
FCF Yield	1.74%	4.29%	1.91%	3.46%	-12.71%	4.74%
Dividend Yield	3.85%	2.96%	2.17%	2.09%	1.28%	1.91%
Payout Ratio	1107.71%	49.89%	83.84%	135.92%	33.13%	29.06%
Buyback Yield / Dilution	-0.44%	-5.39%	-3.26%	6.13%	-10.35%	-0.71%
Total Shareholder Return	3.41%	-2.43%	-1.08%	8.22%	-9.06%	1.20%

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