Huang Long Development 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 17, 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	2,488	2,476	2,752	2,780	2,407	2,810
Market Cap Growth	-7.99%	-10.02%	-1.03%	15.54%	-14.35%	15.74%
Enterprise Value	3,819	4,154	4,358	4,371	4,539	4,086
Last Close Price	22.00	21.90	26.33	28.48	22.40	23.71
PE Ratio	9.05	9.25	50.24	6.07	7.38	8.84
PS Ratio	1.74	1.73	3.13	0.94	1.07	1.27
PB Ratio	0.94	0.93	1.31	1.40	1.35	1.65
P/TBV Ratio	0.94	0.94	1.32	1.40	1.35	1.66
P/FCF Ratio	41.78	41.59	-	2.32	-	-
P/OCF Ratio	41.42	41.23	-	2.32	-	-
EV/Sales Ratio	2.66	2.90	4.95	1.48	2.03	1.85
EV/EBITDA Ratio	11.33	12.41	48.82	10.98	11.38	10.44
EV/EBIT Ratio	11.51	12.52	49.79	11.43	11.96	11.42
EV/FCF Ratio	64.13	69.76	-	3.65	-	-
Debt / Equity Ratio	0.86	0.86	1.02	1.08	1.71	1.30
Debt / EBITDA Ratio	6.74	6.74	23.37	5.38	7.62	5.61
Debt / FCF Ratio	38.15	38.15	-	1.80	-	-
Net Debt / Equity Ratio	0.50	0.50	0.79	0.70	1.29	0.94
Net Debt / EBITDA Ratio	3.98	3.98	18.61	3.50	5.80	4.06
Net Debt / FCF Ratio	22.35	22.35	-2.19	1.16	-5.91	-2.52
Asset Turnover	0.27	0.27	0.18	0.53	0.40	0.47
Inventory Turnover	0.22	0.22	0.17	0.58	0.39	0.49
Quick Ratio	0.42	0.42	0.22	0.50	0.24	0.26
Current Ratio	2.41	2.41	2.18	2.06	1.59	1.58
Return on Equity (ROE)	11.26%	11.26%	2.68%	24.26%	18.70%	19.89%
Return on Assets (ROA)	3.96%	3.96%	1.10%	4.31%	4.20%	4.71%
Return on Invested Capital (ROIC)	6.42%	6.74%	1.60%	7.78%	8.45%	11.41%
Return on Capital Employed (ROCE)	10.20%	10.20%	3.20%	14.80%	15.90%	17.00%
Earnings Yield	10.76%	10.81%	1.99%	16.48%	13.55%	11.32%
FCF Yield	2.39%	2.40%	-27.53%	43.07%	-16.26%	-22.43%
Dividend Yield	5.45%	-	4.56%	11.25%	13.39%	12.65%
Payout Ratio	50.68%	50.68%	568.06%	54.98%	77.29%	52.84%
Buyback Yield / Dilution	-16.26%	-16.26%	3.17%	-1.45%	-5.62%	-17.89%
Total Shareholder Return	-10.80%	-16.26%	7.73%	9.81%	7.77%	-5.24%

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