AIC Inc. 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	Mar '26 Mar 5, 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	18,422	14,058	16,974	4,388	2,306	1,928
Market Cap Growth	25.48%	-17.18%	286.84%	90.32%	19.56%	27.97%
Enterprise Value	16,905	12,327	17,015	4,909	2,407	1,899
Last Close Price	428.50	314.18	407.07	104.09	53.42	43.98
PE Ratio	24.45	12.94	18.30	9.64	19.47	23.41
Forward PE	20.35	9.21	9.21	9.21	9.21	9.21
PS Ratio	2.26	1.65	1.93	0.80	0.67	0.65
PB Ratio	3.59	2.79	6.02	2.07	1.36	1.20
P/TBV Ratio	3.64	2.80	6.07	2.08	1.38	1.22
P/FCF Ratio	29.48	29.66	16.73	-	-	-
P/OCF Ratio	16.25	18.56	9.60	-	-	46.42
EV/Sales Ratio	2.07	1.44	1.94	0.89	0.70	0.64
EV/EBITDA Ratio	14.45	9.22	13.03	7.68	11.21	9.16
EV/EBIT Ratio	16.35	9.58	13.71	8.61	16.43	13.32
EV/FCF Ratio	27.05	26.01	16.77	-	-	-
Debt / Equity Ratio	0.15	0.03	0.45	0.46	0.25	0.32
Debt / EBITDA Ratio	0.65	0.12	0.93	1.45	1.71	2.13
Debt / FCF Ratio	1.21	0.34	1.24	-	-	-
Net Debt / Equity Ratio	-0.30	-0.37	-0.13	0.18	0.09	-0.03
Net Debt / EBITDA Ratio	-1.42	-1.39	-0.28	0.59	0.72	-0.20
Net Debt / FCF Ratio	-2.48	-3.93	-0.36	-3.68	-1.07	0.37
Asset Turnover	0.95	1.14	1.47	1.33	1.14	1.06
Inventory Turnover	2.77	2.53	2.85	2.25	2.44	2.77
Quick Ratio	1.66	1.28	0.79	0.63	0.68	0.81
Current Ratio	2.49	2.22	1.35	1.49	1.67	1.68
Return on Equity (ROE)	14.83%	27.64%	37.54%	23.85%	7.17%	5.23%
Return on Assets (ROA)	7.49%	10.77%	12.93%	8.62%	3.02%	3.17%
Return on Invested Capital (ROIC)	22.73%	35.15%	37.29%	19.19%	6.59%	7.63%
Return on Capital Employed (ROCE)	18.30%	24.30%	41.40%	24.90%	8.20%	8.30%
Earnings Yield	4.14%	7.73%	5.47%	10.38%	5.14%	4.27%
FCF Yield	3.39%	3.37%	5.98%	-2.33%	-6.21%	-5.97%
Dividend Yield	2.57%	3.50%	2.46%	5.76%	2.81%	1.59%
Payout Ratio	61.94%	35.42%	24.89%	12.68%	22.75%	-
Buyback Yield / Dilution	-11.19%	-3.70%	0.49%	-1.02%	-0.39%	-0.10%
Total Shareholder Return	-8.62%	-0.20%	2.95%	4.74%	2.41%	1.49%

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