Gravity 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	Aug '26 Aug 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	504	783	667	1,102	1,338	1,847
Market Cap Growth	-52.92%	17.28%	-39.46%	-17.61%	-27.55%	-14.27%
Enterprise Value	469	741	597	993	1,178	1,615
Last Close Price	15.30	23.75	20.25	33.45	39.95	54.80
PS Ratio	13.89	51.48	10939.91	72.21	25.77	5.39
PB Ratio	11.69	15.45	9.21	10.55	6.95	6.19
P/TBV Ratio	11.69	15.45	9.29	10.71	8.37	7.91
P/FCF Ratio	-	-	-	-	-	38.02
P/OCF Ratio	-	-	-	-	-	37.76
EV/Sales Ratio	12.93	48.71	9781.15	65.07	22.68	4.71
EV/FCF Ratio	-	-	-	-	-	33.24
Debt / Equity Ratio	0.09	0.10	0.08	0.07	0.13	0.14
Debt / FCF Ratio	-	-	-	-	-	0.83
Net Debt / Equity Ratio	-0.81	-0.60	-0.91	-0.96	-0.74	-0.73
Net Debt / EBITDA Ratio	1.61	1.08	1.89	1.46	1.14	8.32
Net Debt / FCF Ratio	2.48	0.88	1.90	1.34	1.66	-4.47
Asset Turnover	0.61	0.20	0.00	0.08	0.16	0.56
Quick Ratio	4.25	4.31	12.12	4.95	3.50	2.96
Current Ratio	4.59	4.52	12.42	5.05	3.70	3.01
Return on Equity (ROE)	-24.56%	-34.92%	-38.94%	-50.96%	-64.99%	-42.30%
Return on Assets (ROA)	-23.52%	-24.27%	-23.96%	-24.09%	-26.46%	-11.01%
Return on Invested Capital (ROIC)	-296.30%	-221.11%	-751.99%	-270.28%	-216.63%	-70.75%
Return on Capital Employed (ROCE)	-49.50%	-54.10%	-52.10%	-71.00%	-68.70%	-34.20%
Earnings Yield	-2.35%	-2.74%	-5.16%	-6.87%	-11.63%	-8.68%
FCF Yield	-2.78%	-4.43%	-5.24%	-6.76%	-6.40%	2.63%
Buyback Yield / Dilution	-1.27%	-	0.40%	1.63%	0.20%	-4.58%