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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 23, 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	475	486	759	855	844	754
Market Cap Growth	-36.73%	-35.94%	-11.19%	1.31%	11.88%	-3.97%
Enterprise Value	847	816	1,124	1,314	1,308	1,320
Last Close Price	23.60	24.15	35.02	37.75	34.83	29.23
PE Ratio	20.00	20.39	8.89	11.33	7.20	6.57
PS Ratio	0.66	0.67	0.90	1.00	0.95	0.90
PB Ratio	0.70	0.71	1.08	1.29	1.31	1.26
P/TBV Ratio	0.70	0.72	1.09	1.31	1.31	1.26
P/FCF Ratio	4.76	4.87	3.45	4.96	3.80	3.21
P/OCF Ratio	3.92	4.01	3.11	4.52	3.42	2.98
EV/Sales Ratio	1.17	1.13	1.34	1.54	1.47	1.58
EV/EBITDA Ratio	4.84	10.60	7.49	9.51	7.34	7.48
EV/EBIT Ratio	19.98	19.25	9.42	12.04	8.39	8.53
EV/FCF Ratio	8.48	8.17	5.11	7.62	5.89	5.62
Debt / Equity Ratio	1.12	1.12	1.09	1.23	1.29	1.42
Debt / EBITDA Ratio	4.36	4.36	3.14	3.52	3.20	3.37
Debt / FCF Ratio	7.64	7.64	3.48	4.72	3.77	3.62
Net Debt / Equity Ratio	0.54	0.54	0.44	0.63	0.61	0.79
Net Debt / EBITDA Ratio	4.83	4.83	2.06	3.00	2.22	2.67
Net Debt / FCF Ratio	3.72	3.72	1.41	2.40	1.78	2.01
Asset Turnover	0.45	0.45	0.51	0.51	0.53	0.53
Inventory Turnover	2.35	2.35	2.49	2.35	2.48	2.40
Quick Ratio	1.28	1.28	1.27	1.08	1.36	1.32
Current Ratio	1.62	1.62	1.54	1.38	1.75	1.70
Return on Equity (ROE)	3.45%	3.45%	12.53%	11.54%	18.82%	20.24%
Return on Assets (ROA)	1.63%	1.63%	4.50%	4.06%	5.82%	6.10%
Return on Invested Capital (ROIC)	3.07%	3.14%	9.04%	7.98%	11.59%	11.33%
Return on Capital Employed (ROCE)	3.30%	3.30%	9.30%	8.70%	11.50%	11.70%
Earnings Yield	5.02%	4.91%	11.24%	8.83%	13.89%	15.22%
FCF Yield	21.02%	20.54%	28.95%	20.16%	26.33%	31.13%
Dividend Yield	2.97%	2.90%	7.14%	5.96%	8.61%	10.26%
Payout Ratio	211.02%	211.02%	53.07%	80.06%	51.53%	43.86%
Buyback Yield / Dilution	0.01%	0.01%	-	0.01%	-0.01%	-
Total Shareholder Return	2.98%	2.91%	7.14%	5.97%	8.61%	10.26%

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