Shin Hai Gas 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	8,930	9,155	10,052	9,262	8,850	8,679
Market Cap Growth	-4.51%	-8.93%	8.53%	4.67%	1.97%	16.09%
Enterprise Value	5,879	6,154	7,215	6,986	6,418	6,562
PE Ratio	18.99	19.29	21.49	20.48	19.73	20.68
PS Ratio	3.66	3.93	4.39	4.14	4.13	3.95
PB Ratio	2.14	2.23	2.58	2.62	2.46	2.65
P/FCF Ratio	22.24	20.97	17.66	15.88	17.65	13.98
P/OCF Ratio	9.84	10.01	9.92	9.63	10.02	7.94
EV/Sales Ratio	2.41	2.64	3.15	3.12	3.00	2.99
EV/EBITDA Ratio	6.92	7.38	8.65	8.61	8.20	8.92
EV/EBIT Ratio	12.85	13.36	14.83	14.63	13.67	14.85
EV/FCF Ratio	14.64	14.09	12.68	11.98	12.80	10.57
Debt / Equity Ratio	0.00	0.00	0.00	0	0	0.00
Debt / EBITDA Ratio	0.01	0.00	0.01	0.00	0.00	0.00
Debt / FCF Ratio	0.02	0.01	0.01	0.00	0.00	0.00
Net Debt / Equity Ratio	-0.73	-0.76	-0.74	-0.69	-0.66	-0.65
Net Debt / EBITDA Ratio	-3.62	-3.76	-3.46	-3.01	-3.02	-2.88
Net Debt / FCF Ratio	-7.60	-7.17	-5.06	-4.19	-4.72	-3.42
Quick Ratio	1.45	1.45	1.41	1.37	1.54	1.58
Current Ratio	1.59	1.58	1.55	1.52	1.66	1.69
Asset Turnover	0.28	0.28	0.29	0.30	0.30	0.33
Return on Equity (ROE)	11.51%	11.84%	12.58%	12.69%	13.04%	13.19%
Return on Assets (ROA)	3.30%	3.39%	3.82%	3.97%	4.11%	4.20%
Return on Capital Employed (ROCE)	7.00%	7.30%	8.00%	8.40%	8.20%	8.20%
Earnings Yield	5.30%	5.18%	4.65%	4.88%	5.07%	4.84%
FCF Yield	4.50%	4.77%	5.66%	6.30%	5.67%	7.16%
Dividend Yield	4.02%	4.08%	3.85%	4.34%	4.72%	4.50%
Payout Ratio	75.79%	75.66%	76.75%	79.36%	72.04%	72.70%
Buyback Yield / Dilution	-0.05%	-0.02%	0.01%	0.01%	-0.01%	0.05%
Total Shareholder Return	3.97%	4.05%	3.87%	4.34%	4.71%	4.55%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.