Sheh Kai Precision 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	1,287	1,696	2,728	2,158	1,640	1,415
Market Cap Growth	-21.75%	-37.82%	26.44%	31.54%	15.90%	-21.38%
Enterprise Value	1,810	1,816	2,851	2,623	2,318	1,898
Last Close Price	26.75	32.32	50.47	36.65	28.00	22.19
PE Ratio	16.32	17.68	11.11	9.25	11.00	13.26
PS Ratio	1.24	1.51	1.91	1.49	1.14	1.33
PB Ratio	1.41	1.53	2.53	2.22	2.13	1.87
P/TBV Ratio	1.47	1.57	2.61	2.30	2.23	1.93
P/FCF Ratio	17.86	15.09	5.60	7.27	-	6.93
P/OCF Ratio	12.86	12.64	5.27	6.88	-	6.26
EV/Sales Ratio	1.75	1.62	2.00	1.81	1.61	1.79
EV/EBITDA Ratio	18.50	11.15	8.05	8.35	9.26	9.89
EV/EBIT Ratio	35.70	15.30	9.27	9.81	11.42	13.23
EV/FCF Ratio	25.13	16.15	5.86	8.84	-	9.30
Debt / Equity Ratio	0.95	0.75	0.53	0.62	1.24	1.00
Debt / EBITDA Ratio	8.88	4.92	1.55	1.83	3.70	3.83
Debt / FCF Ratio	12.06	7.45	1.18	2.02	-	3.72
Net Debt / Equity Ratio	0.57	0.21	-0.02	0.35	0.81	0.56
Net Debt / EBITDA Ratio	5.67	1.41	-0.08	1.09	2.47	2.22
Net Debt / FCF Ratio	7.27	2.05	-0.06	1.16	-10.32	2.09
Asset Turnover	0.53	0.55	0.74	0.76	0.79	0.64
Inventory Turnover	2.00	1.83	1.67	1.64	2.02	1.69
Quick Ratio	0.66	0.90	2.40	0.82	0.66	0.70
Current Ratio	1.11	1.42	4.11	1.88	1.36	1.36
Return on Equity (ROE)	8.36%	8.77%	23.97%	26.80%	19.54%	14.00%
Return on Assets (ROA)	1.61%	3.60%	9.94%	8.70%	6.96%	5.40%
Return on Invested Capital (ROIC)	3.15%	7.74%	21.02%	16.25%	12.63%	9.64%
Return on Capital Employed (ROCE)	5.00%	10.00%	18.50%	22.50%	20.80%	16.00%
Earnings Yield	6.56%	5.66%	9.00%	10.81%	9.09%	7.54%
FCF Yield	5.60%	6.63%	17.84%	13.75%	-3.66%	14.42%
Dividend Yield	7.48%	6.19%	8.92%	8.19%	10.71%	9.01%
Payout Ratio	114.04%	232.62%	60.61%	57.85%	60.34%	105.44%
Buyback Yield / Dilution	-0.91%	-19.42%	2.11%	1.40%	-1.14%	-16.50%
Total Shareholder Return	6.57%	-13.24%	11.03%	9.59%	9.57%	-7.49%

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