Nan Liu Enterprise 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	Mar '26 Mar 5, 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	2,900	4,763	5,634	5,314	8,204	13,504
Market Cap Growth	-38.54%	-15.46%	6.01%	-35.22%	-39.25%	35.27%
Enterprise Value	6,815	8,817	9,571	9,220	11,018	16,391
Last Close Price	39.95	64.29	74.84	69.69	106.02	159.17
PE Ratio	-	47.17	47.00	92.05	69.96	9.29
Forward PE	-	11.44	11.44	11.44	11.34	10.09
PS Ratio	0.43	0.71	0.91	0.89	1.21	1.44
PB Ratio	0.90	1.31	1.61	1.52	2.35	3.16
P/TBV Ratio	0.90	1.31	1.61	1.52	2.35	3.16
P/FCF Ratio	3.84	9.97	26.87	-	32.06	23.03
P/OCF Ratio	3.48	8.35	11.51	13.39	8.56	8.54
EV/Sales Ratio	1.00	1.31	1.55	1.54	1.62	1.75
EV/EBITDA Ratio	9.20	12.43	13.53	15.89	14.38	6.57
EV/EBIT Ratio	36.43	53.74	51.96	160.11	41.87	7.88
EV/FCF Ratio	9.03	18.46	45.65	-	43.05	27.95
Debt / Equity Ratio	1.60	1.50	1.64	1.64	1.59	1.12
Debt / EBITDA Ratio	6.98	7.52	7.88	9.58	7.06	1.91
Debt / FCF Ratio	6.85	11.44	27.32	-	21.67	8.18
Net Debt / Equity Ratio	1.21	1.12	1.24	1.14	1.08	0.71
Net Debt / EBITDA Ratio	5.41	5.75	6.15	6.88	4.92	1.21
Net Debt / FCF Ratio	5.19	8.54	20.75	-21.53	14.73	5.15
Asset Turnover	0.69	0.65	0.59	0.57	0.63	0.92
Inventory Turnover	5.71	6.35	6.18	6.20	5.52	6.01
Quick Ratio	0.67	0.74	0.65	0.70	0.83	0.86
Current Ratio	1.15	1.15	1.01	0.99	1.12	1.27
Return on Equity (ROE)	-2.18%	2.82%	3.42%	1.65%	3.02%	39.43%
Return on Assets (ROA)	1.19%	0.99%	1.11%	0.34%	1.54%	12.73%
Return on Invested Capital (ROIC)	-4.54%	0.85%	1.42%	0.24%	1.70%	22.12%
Return on Capital Employed (ROCE)	3.40%	2.70%	3.10%	0.90%	3.90%	29.60%
Earnings Yield	-2.55%	2.12%	2.13%	1.09%	1.43%	10.76%
FCF Yield	26.03%	10.03%	3.72%	-3.49%	3.12%	4.34%
Dividend Yield	2.51%	1.55%	1.47%	1.44%	1.13%	7.54%
Payout Ratio	-	79.10%	60.57%	150.90%	742.91%	22.47%
Buyback Yield / Dilution	0.04%	-0.01%	-0.01%	0.03%	0.13%	-0.10%
Total Shareholder Return	2.58%	1.54%	1.46%	1.46%	1.26%	7.44%

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