Farglory Land Development 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 1, 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	56,822	59,792	57,760	44,395	44,395	48,303
Market Cap Growth	-9.58%	3.52%	30.11%	-	-8.09%	9.77%
Enterprise Value	83,834	97,019	85,450	73,505	68,267	70,144
Last Close Price	72.70	76.50	71.51	52.59	49.26	48.14
PE Ratio	9.77	10.27	17.13	11.94	8.06	7.94
Forward PE	9.49	6.36	6.36	6.36	6.36	6.36
PS Ratio	1.82	1.92	2.58	2.03	1.67	1.46
PB Ratio	1.13	1.18	1.25	0.98	0.99	1.09
P/TBV Ratio	1.13	1.19	1.25	0.98	1.00	1.09
P/FCF Ratio	7.86	8.28	-	27.71	69.98	6.03
P/OCF Ratio	7.84	8.26	-	27.20	63.47	5.98
PEG Ratio	-	0.18	0.18	0.18	0.18	0.18
EV/Sales Ratio	2.69	3.11	3.82	3.37	2.57	2.12
EV/EBITDA Ratio	10.80	12.34	17.12	15.30	9.94	8.43
EV/EBIT Ratio	11.16	12.58	17.67	15.76	10.18	8.57
EV/FCF Ratio	11.60	13.43	-	45.88	107.60	8.75
Debt / Equity Ratio	0.74	0.74	0.79	0.74	0.75	0.69
Debt / EBITDA Ratio	4.68	4.68	7.23	6.88	4.84	3.66
Debt / FCF Ratio	5.16	5.16	-	20.98	52.95	3.83
Net Debt / Equity Ratio	0.54	0.54	0.69	0.56	0.52	0.41
Net Debt / EBITDA Ratio	3.44	3.44	6.39	5.33	3.37	2.18
Net Debt / FCF Ratio	3.74	3.74	-9.49	15.98	36.48	2.26
Asset Turnover	0.29	0.29	0.23	0.23	0.28	0.36
Inventory Turnover	0.27	0.27	0.22	0.23	0.27	0.36
Quick Ratio	0.21	0.21	0.11	0.18	0.23	0.28
Current Ratio	1.81	1.81	1.67	1.72	1.72	1.73
Return on Equity (ROE)	12.03%	12.03%	7.35%	8.24%	12.35%	14.13%
Return on Assets (ROA)	4.54%	4.54%	3.03%	3.04%	4.40%	5.47%
Return on Invested Capital (ROIC)	7.35%	7.59%	4.94%	5.21%	8.15%	9.76%
Return on Capital Employed (ROCE)	13.90%	13.90%	10.00%	9.90%	14.40%	17.70%
Earnings Yield	10.25%	9.74%	5.84%	8.37%	12.40%	12.59%
FCF Yield	12.72%	12.08%	-5.82%	3.61%	1.43%	16.60%
Dividend Yield	7.57%	7.19%	4.33%	8.56%	10.15%	11.43%
Payout Ratio	28.18%	28.18%	81.11%	84.10%	92.27%	57.84%
Buyback Yield / Dilution	-0.04%	-0.04%	0.04%	0.05%	-0.00%	0.95%
Total Shareholder Return	7.52%	7.15%	4.38%	8.61%	10.15%	12.38%

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