Browave 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	May '26 May 28, 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	82,957	32,095	11,397	7,118	3,727	3,166
Market Cap Growth	553.97%	181.63%	60.12%	90.99%	17.72%	-19.29%
Enterprise Value	80,741	30,160	9,407	4,940	2,408	2,220
Last Close Price	1030.00	398.50	139.12	84.61	44.13	36.71
PE Ratio	119.67	64.04	24.61	16.33	8.25	38.78
Forward PE	-	7.85	7.85	7.85	7.85	7.85
PS Ratio	35.18	14.42	5.87	2.56	1.16	1.38
PB Ratio	25.98	10.44	4.02	2.72	1.69	1.75
P/TBV Ratio	25.99	10.45	4.02	2.72	1.69	1.75
P/FCF Ratio	-	199350.84	-	10.58	6.90	-
P/OCF Ratio	19074.95	215.28	-	9.17	6.04	-
EV/Sales Ratio	34.24	13.55	4.85	1.78	0.75	0.97
EV/EBITDA Ratio	-	152.64	85.40	15.15	4.36	11.23
EV/EBIT Ratio	-	252.03	-	20.51	5.08	20.60
EV/FCF Ratio	-388.42	187331.34	-	7.34	4.46	-
Debt / Equity Ratio	0.06	0.06	0.06	0.02	0.16	0.22
Debt / EBITDA Ratio	0.73	0.72	1.29	0.12	0.63	1.86
Debt / FCF Ratio	-	1040.43	-	0.06	0.67	-
Net Debt / Equity Ratio	-0.69	-0.72	-0.73	-0.87	-0.65	-0.53
Net Debt / EBITDA Ratio	-10.03	-11.23	-18.80	-6.95	-2.58	-4.83
Net Debt / FCF Ratio	10.66	-13783.53	10.18	-3.37	-2.64	18.32
Asset Turnover	0.59	0.59	0.54	0.80	1.03	0.78
Inventory Turnover	4.83	5.17	5.77	7.93	8.19	6.99
Quick Ratio	3.18	3.95	4.35	3.12	2.33	2.84
Current Ratio	3.77	4.53	4.86	3.43	2.61	3.30
Return on Equity (ROE)	23.82%	16.96%	16.98%	18.05%	22.44%	4.42%
Return on Assets (ROA)	2.04%	1.97%	-0.09%	4.35%	9.48%	2.27%
Return on Invested Capital (ROIC)	13.54%	13.83%	-0.87%	35.20%	44.40%	10.38%
Return on Capital Employed (ROCE)	3.90%	3.70%	-0.20%	9.00%	20.90%	4.90%
Earnings Yield	0.84%	1.56%	4.06%	6.12%	12.12%	2.58%
FCF Yield	-0.25%	0.00%	-1.79%	9.46%	14.49%	-1.65%
Dividend Yield	0.17%	0.44%	2.16%	4.25%	9.52%	2.72%
Payout Ratio	34.73%	48.21%	62.61%	72.56%	16.67%	230.53%
Buyback Yield / Dilution	-0.05%	0.18%	0.33%	0.02%	-1.14%	-7.22%
Total Shareholder Return	0.12%	0.62%	2.48%	4.27%	8.38%	-4.49%

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