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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 16, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	2,641	2,641	2,158	1,882	1,698	1,889
Market Cap Growth	16.36%	22.37%	14.67%	10.81%	-10.12%	-0.61%
Enterprise Value	2,609	2,664	1,758	1,966	2,156	2,142
Last Close Price	59.70	59.70	46.78	39.21	34.63	36.89
PE Ratio	12.33	12.29	12.02	11.59	303.76	14.40
PS Ratio	0.96	0.96	0.76	0.65	0.50	0.63
PB Ratio	1.69	1.69	1.44	1.33	1.29	1.37
P/TBV Ratio	1.76	1.76	1.49	1.39	1.38	1.49
P/FCF Ratio	13.40	13.40	15.24	8.72	-	-
P/OCF Ratio	12.01	12.01	12.71	7.83	-	39.55
EV/Sales Ratio	0.95	0.97	0.62	0.68	0.64	0.71
EV/EBITDA Ratio	14.00	24.44	14.67	18.46	66.59	46.19
EV/EBIT Ratio	19.49	41.05	21.83	26.73	1911.50	104.04
EV/FCF Ratio	13.24	13.52	12.41	9.11	-	-
Debt / Equity Ratio	0.22	0.22	0.23	0.29	0.41	0.27
Debt / EBITDA Ratio	2.89	2.89	2.71	3.61	13.23	6.98
Debt / FCF Ratio	1.72	1.72	2.39	1.90	-	-
Net Debt / Equity Ratio	-0.06	-0.06	-0.03	0.00	0.13	0.00
Net Debt / EBITDA Ratio	-0.85	-0.85	-0.34	-0.02	5.16	0.11
Net Debt / FCF Ratio	-0.47	-0.47	-0.28	-0.01	-1.52	-0.65
Asset Turnover	1.26	1.26	1.32	1.32	1.55	1.49
Inventory Turnover	15.15	15.15	13.30	10.33	12.14	13.43
Quick Ratio	1.55	1.55	1.59	1.30	1.08	1.26
Current Ratio	1.95	1.95	2.04	1.70	1.54	1.72
Return on Equity (ROE)	13.65%	13.65%	11.45%	9.95%	-1.41%	8.27%
Return on Assets (ROA)	1.86%	1.86%	2.33%	2.09%	0.03%	0.64%
Return on Invested Capital (ROIC)	4.07%	4.11%	4.55%	4.00%	0.08%	1.21%
Return on Capital Employed (ROCE)	4.00%	4.00%	5.10%	5.10%	0.10%	1.40%
Earnings Yield	8.14%	8.14%	8.32%	8.63%	0.33%	6.94%
FCF Yield	7.46%	7.46%	6.56%	11.47%	-6.48%	-0.42%
Dividend Yield	5.03%	5.03%	5.77%	4.99%	2.52%	4.51%
Payout Ratio	51.93%	51.93%	48.23%	23.78%	1314.97%	53.38%
Buyback Yield / Dilution	0.01%	0.01%	-0.07%	-0.22%	0.27%	0.10%
Total Shareholder Return	5.04%	5.04%	5.71%	4.77%	2.79%	4.60%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.