Dong Fang Offshore 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
Period Ending	Jan '26 Jan 9, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	29,461	34,287	-	-	-
Enterprise Value	29,570	34,464	-	-	-
Last Close Price	168.00	217.43	-	-	-
PE Ratio	15.75	27.90	-	-	-
PS Ratio	2.96	4.98	-	-	-
PB Ratio	4.67	6.63	-	-	-
P/TBV Ratio	4.67	6.63	-	-	-
P/FCF Ratio	-	74.41	-	-	-
P/OCF Ratio	9.82	18.73	-	-	-
EV/Sales Ratio	2.97	5.00	-	-	-
EV/EBITDA Ratio	11.35	18.97	-	-	-
EV/EBIT Ratio	12.98	22.23	-	-	-
EV/FCF Ratio	-247.77	74.80	-	-	-
Debt / Equity Ratio	0.44	0.30	0.55	0.95	0.24
Debt / EBITDA Ratio	1.06	0.85	1.33	2.25	1.01
Debt / FCF Ratio	-	3.39	2.11	-	1.06
Asset Turnover	-	0.92	0.85	0.88	-
Inventory Turnover	-	428.76	319.07	-	-
Quick Ratio	1.00	1.77	1.51	0.91	1.32
Current Ratio	1.11	1.87	1.57	1.02	1.33
Return on Equity (ROE)	-	28.03%	34.20%	30.86%	-
Return on Assets (ROA)	-	12.97%	13.82%	15.54%	-
Return on Capital (ROIC)	-	15.74%	16.39%	17.28%	-
Return on Capital Employed (ROCE)	26.70%	24.00%	24.80%	18.80%	18.80%
Earnings Yield	5.76%	3.58%	-	-	-
FCF Yield	-0.41%	1.34%	-	-	-
Dividend Yield	1.17%	0.92%	-	-	-
Payout Ratio	18.75%	12.20%	8.59%	53.22%	13.32%
Buyback Yield / Dilution	-5.98%	-8.17%	-30.56%	-1395.16%	-
Total Shareholder Return	-4.81%	-7.25%	-30.56%	-1395.16%	-

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