Bedding World 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	Apr '26 Apr 1, 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	475	759	855	844	754	785
Market Cap Growth	-33.05%	-11.19%	1.31%	11.88%	-3.97%	17.93%
Enterprise Value	805	1,124	1,314	1,308	1,320	1,388
Last Close Price	23.60	35.02	37.75	34.83	29.23	28.54
PE Ratio	8.77	8.89	11.33	7.20	6.57	8.47
PS Ratio	0.61	0.90	1.00	0.95	0.90	1.01
PB Ratio	0.72	1.08	1.29	1.31	1.26	1.47
P/TBV Ratio	0.72	1.09	1.31	1.31	1.26	1.48
P/FCF Ratio	3.39	3.45	4.96	3.80	3.21	3.76
P/OCF Ratio	2.97	3.11	4.52	3.42	2.98	3.57
EV/Sales Ratio	1.04	1.34	1.54	1.47	1.58	1.79
EV/EBITDA Ratio	3.87	7.49	9.51	7.34	7.48	9.40
EV/EBIT Ratio	10.04	9.42	12.04	8.39	8.53	10.76
EV/FCF Ratio	5.75	5.11	7.62	5.89	5.62	6.65
Debt / Equity Ratio	1.11	1.09	1.23	1.29	1.42	1.55
Debt / EBITDA Ratio	3.56	3.14	3.52	3.20	3.37	3.72
Debt / FCF Ratio	5.29	3.48	4.72	3.77	3.62	3.97
Net Debt / Equity Ratio	0.50	0.44	0.63	0.61	0.79	1.02
Net Debt / EBITDA Ratio	2.89	2.06	3.00	2.22	2.67	3.71
Net Debt / FCF Ratio	2.36	1.41	2.40	1.78	2.01	2.62
Asset Turnover	0.48	0.51	0.51	0.53	0.53	0.52
Inventory Turnover	2.50	2.49	2.35	2.48	2.40	1.98
Quick Ratio	1.22	1.27	1.08	1.36	1.32	1.16
Current Ratio	1.53	1.54	1.38	1.75	1.70	1.63
Return on Equity (ROE)	8.20%	12.53%	11.54%	18.82%	20.24%	18.06%
Return on Assets (ROA)	3.06%	4.50%	4.06%	5.82%	6.10%	5.36%
Return on Invested Capital (ROIC)	6.33%	9.04%	7.98%	11.59%	11.33%	9.14%
Return on Capital Employed (ROCE)	6.40%	9.30%	8.70%	11.50%	11.70%	10.50%
Earnings Yield	11.41%	11.24%	8.83%	13.89%	15.22%	11.81%
FCF Yield	29.47%	28.95%	20.16%	26.33%	31.13%	26.59%
Dividend Yield	10.66%	7.14%	5.96%	8.61%	10.26%	8.76%
Payout Ratio	83.58%	53.07%	80.06%	51.53%	43.86%	54.27%
Buyback Yield / Dilution	-0.00%	-	0.01%	-0.01%	-	-
Total Shareholder Return	10.66%	7.14%	5.97%	8.61%	10.26%	8.76%

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