Morn Sun Feed Mill 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	2,632	2,158	1,882	1,698	1,889	1,901
Market Cap Growth	23.86%	14.67%	10.81%	-10.12%	-0.61%	5.93%
Enterprise Value	2,655	1,758	1,966	2,156	2,142	1,971
Last Close Price	59.50	46.78	39.21	34.63	36.89	35.82
PE Ratio	11.89	12.02	11.59	303.76	14.40	12.23
PS Ratio	0.95	0.76	0.65	0.50	0.63	0.84
PB Ratio	1.76	1.44	1.33	1.29	1.37	1.51
P/TBV Ratio	1.81	1.49	1.39	1.38	1.49	1.69
P/FCF Ratio	12.21	15.24	8.72	-	-	265.14
P/OCF Ratio	11.07	12.71	7.83	-	39.55	12.26
EV/Sales Ratio	0.96	0.62	0.68	0.64	0.71	0.87
EV/EBITDA Ratio	14.17	14.67	18.46	66.59	46.19	26.95
EV/EBIT Ratio	19.31	21.83	26.73	1911.50	104.04	33.50
EV/FCF Ratio	12.32	12.41	9.11	-	-	274.83
Debt / Equity Ratio	0.19	0.23	0.29	0.41	0.27	0.27
Debt / EBITDA Ratio	2.24	2.71	3.61	13.23	6.98	4.35
Debt / FCF Ratio	1.29	2.39	1.90	-	-	47.19
Net Debt / Equity Ratio	-0.01	-0.03	0.00	0.13	0.00	0.00
Net Debt / EBITDA Ratio	-0.16	-0.34	-0.02	5.16	0.11	-0.08
Net Debt / FCF Ratio	-0.09	-0.28	-0.01	-1.52	-0.65	-0.81
Asset Turnover	1.16	1.32	1.32	1.55	1.49	1.26
Inventory Turnover	13.52	13.30	10.33	12.14	13.43	10.07
Quick Ratio	1.50	1.59	1.30	1.08	1.26	1.24
Current Ratio	1.98	2.04	1.70	1.54	1.72	1.69
Return on Equity (ROE)	12.80%	11.45%	9.95%	-1.41%	8.27%	12.77%
Return on Assets (ROA)	1.96%	2.33%	2.09%	0.03%	0.64%	2.04%
Return on Invested Capital (ROIC)	4.83%	4.55%	4.00%	0.08%	1.21%	3.90%
Return on Capital Employed (ROCE)	4.80%	5.10%	5.10%	0.10%	1.40%	4.50%
Earnings Yield	8.45%	8.32%	8.63%	0.33%	6.94%	8.18%
FCF Yield	8.19%	6.56%	11.47%	-6.48%	-0.42%	0.38%
Dividend Yield	4.24%	5.39%	4.99%	2.52%	4.51%	4.42%
Payout Ratio	50.19%	48.23%	23.78%	1314.97%	53.38%	43.72%
Buyback Yield / Dilution	0.03%	-0.09%	-0.22%	0.27%	0.10%	-0.11%
Total Shareholder Return	4.29%	5.30%	4.77%	2.79%	4.60%	4.31%

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