Drewloong Precision 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 17, 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	5,920	6,080	5,967	6,786	4,296	3,652
Market Cap Growth	-8.00%	1.89%	-12.07%	57.96%	17.65%	25.15%
Enterprise Value	5,470	5,640	5,526	6,089	3,781	2,826
Last Close Price	148.00	152.00	144.96	159.74	100.04	81.98
PE Ratio	49.93	50.64	20.99	28.04	23.40	67.95
Forward PE	33.87	19.31	19.31	19.31	19.31	19.31
PS Ratio	8.82	9.06	6.85	8.15	6.75	9.04
PB Ratio	2.92	3.00	2.86	3.59	2.49	2.12
P/TBV Ratio	2.95	3.03	2.88	3.61	2.52	2.13
P/FCF Ratio	149.34	153.38	-	27.60	25.08	254.06
P/OCF Ratio	21.50	22.09	27.58	23.66	22.06	82.39
EV/Sales Ratio	8.15	8.41	6.34	7.31	5.94	7.00
EV/EBITDA Ratio	28.21	31.49	15.38	18.10	16.16	25.02
EV/EBIT Ratio	39.66	40.90	17.72	21.14	20.52	46.72
EV/FCF Ratio	138.00	142.29	-	24.77	22.07	196.61
Debt / Equity Ratio	0.33	0.33	0.32	0.11	0.12	0.07
Debt / EBITDA Ratio	3.49	3.49	1.78	0.57	0.84	0.97
Debt / FCF Ratio	17.07	17.07	-	0.82	1.20	8.06
Net Debt / Equity Ratio	-0.22	-0.22	-0.29	-0.39	-0.33	-0.47
Net Debt / EBITDA Ratio	-2.51	-2.51	-1.70	-2.19	-2.45	-7.20
Net Debt / FCF Ratio	-11.34	-11.34	10.38	-2.99	-3.35	-56.58
Asset Turnover	0.22	0.22	0.32	0.37	0.31	0.20
Inventory Turnover	0.85	0.85	0.92	1.09	1.05	0.87
Quick Ratio	2.10	2.10	6.14	5.60	6.30	12.46
Current Ratio	2.89	2.89	8.33	7.61	8.86	16.66
Return on Equity (ROE)	5.84%	5.84%	14.29%	13.39%	10.66%	3.02%
Return on Assets (ROA)	2.84%	2.84%	7.12%	7.98%	5.59%	1.85%
Return on Invested Capital (ROIC)	7.25%	7.40%	18.95%	19.29%	14.55%	5.70%
Return on Capital Employed (ROCE)	5.90%	5.90%	10.90%	13.40%	9.30%	3.20%
Earnings Yield	2.03%	1.98%	4.76%	3.57%	4.27%	1.47%
FCF Yield	0.67%	0.65%	-0.99%	3.62%	3.99%	0.39%
Dividend Yield	3.41%	3.29%	3.27%	3.05%	1.89%	5.46%
Payout Ratio	154.09%	154.09%	68.60%	31.15%	97.51%	333.09%
Buyback Yield / Dilution	-4.21%	-4.21%	-3.44%	0.07%	-0.03%	0.11%
Total Shareholder Return	-0.80%	-0.92%	-0.17%	3.12%	1.86%	5.56%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.