Sports Gear 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	Feb '26 Feb 10, 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	20,110	23,525	13,115	14,017	13,253	-
Market Cap Growth	-17.94%	79.37%	-6.43%	5.77%	-	-
Enterprise Value	16,697	18,959	7,781	9,407	7,822	-
Last Close Price	100.50	113.01	60.54	60.21	54.40	-
PE Ratio	13.39	14.72	24.07	7.75	20.47	-
Forward PE	12.51	12.47	17.89	9.64	-	-
PS Ratio	0.97	1.28	0.92	0.76	1.07	-
PB Ratio	1.40	1.54	0.97	0.99	1.10	-
P/TBV Ratio	1.41	1.55	0.97	0.99	1.10	-
P/FCF Ratio	8296.02	-	10.37	-	8.82	-
P/OCF Ratio	12.11	17.40	5.76	11.54	6.00	-
EV/Sales Ratio	0.81	1.03	0.55	0.51	0.63	-
EV/EBITDA Ratio	6.67	8.79	7.15	3.25	5.45	-
EV/EBIT Ratio	9.06	11.80	16.21	4.18	9.83	-
EV/FCF Ratio	6888.21	-	6.15	-	5.20	-
Debt / Equity Ratio	0.19	0.29	0.26	0.19	0.16	0.29
Debt / EBITDA Ratio	1.11	1.96	2.87	0.88	1.23	1.82
Debt / FCF Ratio	1141.93	-	2.74	-	1.27	4.20
Net Debt / Equity Ratio	-0.24	-0.30	-0.36	-0.35	-0.44	-0.25
Net Debt / EBITDA Ratio	-1.43	-2.14	-4.46	-1.72	-3.70	-1.74
Net Debt / FCF Ratio	-1407.81	64.21	-3.84	289.91	-3.53	-3.69
Asset Turnover	0.98	0.85	0.71	1.01	0.75	0.79
Inventory Turnover	6.79	7.05	7.06	8.46	6.13	5.67
Quick Ratio	2.16	2.21	2.57	2.61	2.93	2.23
Current Ratio	3.06	2.88	3.09	3.26	3.62	2.79
Return on Equity (ROE)	10.66%	11.07%	3.89%	13.76%	5.66%	3.73%
Return on Assets (ROA)	5.49%	4.62%	1.50%	7.71%	3.03%	2.89%
Return on Invested Capital (ROIC)	13.15%	13.10%	3.79%	21.60%	8.04%	6.66%
Return on Capital Employed (ROCE)	11.20%	8.90%	3.10%	14.30%	5.90%	6.30%
Earnings Yield	7.59%	6.79%	4.15%	12.90%	4.88%	-
FCF Yield	0.01%	-0.31%	9.64%	-0.12%	11.34%	-
Dividend Yield	6.15%	5.47%	6.28%	8.30%	6.43%	-
Payout Ratio	80.92%	46.62%	179.86%	37.95%	90.86%	85.19%
Buyback Yield / Dilution	-4.60%	-0.84%	0.35%	-3.83%	-8.97%	-
Total Shareholder Return	1.56%	4.63%	6.63%	4.48%	-2.54%	-

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