Khgears International 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	May '26 May 7, 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	9,865	8,463	14,196	4,416	3,746	5,323
Market Cap Growth	42.88%	-40.38%	221.46%	17.89%	-29.63%	53.40%
Enterprise Value	8,534	7,452	13,292	3,701	3,224	5,141
Last Close Price	190.00	163.00	266.06	78.43	63.49	85.38
PE Ratio	19.85	17.00	29.78	16.12	10.67	13.52
PS Ratio	3.22	2.76	4.64	1.88	1.53	1.95
PB Ratio	3.12	2.68	4.87	1.69	1.44	2.19
P/TBV Ratio	3.13	2.69	4.87	1.69	1.44	2.19
P/FCF Ratio	18.71	16.05	30.37	8.65	11.32	-
P/OCF Ratio	14.92	12.80	25.97	7.45	7.55	34.99
EV/Sales Ratio	2.78	2.43	4.34	1.58	1.32	1.88
EV/EBITDA Ratio	12.57	11.04	21.21	8.61	8.04	9.55
EV/EBIT Ratio	16.05	14.01	27.52	13.21	12.39	11.84
EV/FCF Ratio	16.19	14.14	28.43	7.25	9.74	-
Debt / Equity Ratio	0.01	0.01	0.01	0.04	0.12	0.02
Debt / EBITDA Ratio	0.03	0.03	0.05	0.24	0.75	0.11
Debt / FCF Ratio	0.04	0.04	0.07	0.20	0.92	-
Net Debt / Equity Ratio	-0.42	-0.42	-0.36	-0.30	-0.19	-0.16
Net Debt / EBITDA Ratio	-1.97	-1.97	-1.66	-1.81	-1.24	-0.71
Net Debt / FCF Ratio	-2.52	-2.52	-2.22	-1.53	-1.50	1.04
Asset Turnover	0.78	0.78	0.83	0.66	0.70	0.92
Inventory Turnover	3.43	3.43	3.28	2.46	2.49	3.32
Quick Ratio	2.89	2.89	2.33	1.99	1.68	1.63
Current Ratio	3.71	3.71	3.14	2.97	2.50	2.62
Return on Equity (ROE)	16.39%	16.39%	17.25%	10.50%	13.94%	18.63%
Return on Assets (ROA)	8.41%	8.41%	8.18%	4.90%	4.67%	9.14%
Return on Invested Capital (ROIC)	25.24%	25.24%	21.31%	10.87%	11.07%	23.34%
Return on Capital Employed (ROCE)	16.60%	16.60%	16.10%	10.40%	9.70%	17.40%
Earnings Yield	5.05%	5.88%	3.36%	6.20%	9.37%	7.40%
FCF Yield	5.34%	6.23%	3.29%	11.56%	8.83%	-6.96%
Dividend Yield	2.79%	3.25%	1.95%	3.95%	5.67%	5.27%
Payout Ratio	54.00%	54.00%	33.63%	69.50%	67.57%	43.53%
Buyback Yield / Dilution	-0.21%	-0.21%	3.21%	0.26%	-9.63%	-2.09%
Total Shareholder Return	2.58%	3.04%	5.17%	4.21%	-3.96%	3.18%

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