Coxon Precise Industrial 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	Jan '26 Jan 30, 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	1,734	2,275	2,038	1,442	2,281	1,849
Market Cap Growth	-23.80%	11.64%	41.35%	-36.80%	23.36%	-10.06%
Enterprise Value	1,409	1,850	1,689	1,059	1,690	1,525
Last Close Price	14.25	17.82	15.46	10.29	15.01	12.17
PE Ratio	29.71	111.21	-	-	-	-
Forward PE	-	9.56	9.56	9.56	9.56	9.56
PS Ratio	0.57	0.73	0.77	0.50	0.59	0.56
PB Ratio	1.03	1.24	1.10	0.70	0.97	0.68
P/TBV Ratio	1.04	1.25	1.12	0.71	0.98	0.69
P/FCF Ratio	10.05	19.96	12.47	-	-	-
P/OCF Ratio	8.68	16.12	10.62	278.00	-	87.62
EV/Sales Ratio	0.46	0.59	0.64	0.37	0.44	0.46
EV/EBITDA Ratio	8.73	48.74	-	-	-	-
EV/FCF Ratio	8.17	16.23	10.34	-	-	-
Debt / Equity Ratio	0.18	0.21	0.16	0.16	0.06	0.16
Debt / EBITDA Ratio	1.89	2.85	4.05	-	-	-
Debt / FCF Ratio	1.77	3.34	1.77	-	-	-
Asset Turnover	0.99	0.98	0.82	0.78	0.91	0.70
Inventory Turnover	8.54	10.02	7.95	7.01	9.60	9.10
Quick Ratio	1.66	1.57	1.84	1.66	1.53	1.53
Current Ratio	1.97	1.86	2.17	2.05	1.94	1.87
Return on Equity (ROE)	3.38%	1.16%	-2.08%	-11.75%	-11.54%	-14.23%
Return on Assets (ROA)	-0.52%	-1.24%	-2.66%	-7.51%	-6.89%	-6.02%
Return on Invested Capital (ROIC)	-1.95%	-4.27%	-9.25%	-26.47%	-23.38%	-17.97%
Return on Capital Employed (ROCE)	-1.40%	-3.00%	-6.60%	-18.90%	-18.80%	-14.90%
Earnings Yield	3.38%	0.90%	-2.17%	-18.82%	-11.85%	-21.83%
FCF Yield	9.95%	5.01%	8.02%	-2.70%	-7.40%	-3.19%
Dividend Yield	4.91%	3.93%	-	9.72%	-	-
Payout Ratio	145.46%	416.31%	-	-	-	-
Buyback Yield / Dilution	-0.09%	-0.06%	-	-	-	-
Total Shareholder Return	4.83%	3.87%	-	9.72%	-	-

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