Da-Li 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 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	21,588	25,340	18,977	14,210	11,482	11,812
Market Cap Growth	5.53%	33.53%	33.55%	23.76%	-2.79%	38.82%
Enterprise Value	43,880	50,723	38,274	37,915	33,600	37,637
Last Close Price	45.75	53.70	38.68	27.79	21.78	20.22
PE Ratio	12.04	14.09	8.83	6.87	9.58	7.55
Forward PE	5.07	6.63	6.63	6.63	6.63	6.63
PS Ratio	2.27	2.66	1.54	0.92	1.34	1.17
PB Ratio	1.92	2.25	1.84	1.54	1.54	1.64
P/TBV Ratio	1.97	2.31	1.89	1.59	1.58	1.67
P/FCF Ratio	-	-	-	2.31	4.25	-
P/OCF Ratio	-	-	-	2.31	4.13	-
EV/Sales Ratio	4.60	5.32	3.11	2.46	3.91	3.73
EV/EBITDA Ratio	18.35	21.43	13.38	14.20	21.81	21.27
EV/EBIT Ratio	19.43	22.44	13.92	14.82	22.97	21.66
EV/FCF Ratio	-127.72	-	-	6.16	12.43	-
Debt / Equity Ratio	2.05	2.05	2.15	2.02	3.12	3.43
Debt / EBITDA Ratio	9.65	9.65	7.71	6.92	14.93	13.89
Debt / FCF Ratio	-	-	-	3.03	8.62	-
Net Debt / Equity Ratio	1.96	1.96	2.03	1.77	3.04	3.37
Net Debt / EBITDA Ratio	9.30	9.30	7.32	6.12	14.71	13.73
Net Debt / FCF Ratio	-64.08	-64.08	-6.17	2.66	8.38	-8.79
Asset Turnover	0.23	0.23	0.33	0.43	0.23	0.29
Inventory Turnover	0.22	0.22	0.30	0.43	0.21	0.26
Quick Ratio	0.11	0.11	0.07	0.12	0.03	0.02
Current Ratio	1.37	1.37	1.39	1.41	1.31	1.41
Return on Equity (ROE)	16.76%	16.76%	22.01%	24.83%	16.34%	24.36%
Return on Assets (ROA)	3.42%	3.42%	4.59%	4.40%	2.43%	3.13%
Return on Invested Capital (ROIC)	5.43%	5.69%	7.28%	7.20%	3.81%	5.64%
Return on Capital Employed (ROCE)	15.00%	15.00%	18.40%	18.40%	11.10%	12.70%
Earnings Yield	8.33%	7.09%	11.33%	14.55%	10.44%	13.25%
FCF Yield	-1.59%	-1.36%	-17.89%	43.33%	23.54%	-23.40%
Dividend Yield	7.29%	-	8.62%	9.79%	3.97%	12.81%
Payout Ratio	87.38%	87.38%	56.91%	18.76%	97.07%	-
Buyback Yield / Dilution	-5.11%	-5.11%	-0.39%	-0.10%	0.01%	-6.08%
Total Shareholder Return	2.18%	-5.11%	8.23%	9.70%	3.98%	6.74%

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