We & Win Diversification 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	Jul '26 Jul 8, 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	3,479	5,732	6,738	6,429	2,481	3,051
Market Cap Growth	-27.47%	-14.92%	4.80%	159.15%	-18.68%	12.02%
Enterprise Value	13,119	14,900	13,183	15,376	10,214	9,809
Last Close Price	15.05	24.80	28.00	28.44	10.97	13.05
PE Ratio	-	-	8.74	-	-	22.83
PS Ratio	21.85	9.39	1.18	12.41	28.67	2.12
PB Ratio	0.82	1.34	1.49	2.07	0.76	0.88
P/TBV Ratio	0.82	1.34	1.49	2.07	0.76	0.88
P/FCF Ratio	-	-	3.05	-	-	21.61
P/OCF Ratio	-	-	3.04	-	-	21.58
EV/Sales Ratio	82.40	24.42	2.31	29.68	118.03	6.82
EV/EBITDA Ratio	-	-	12.61	-	-	49.11
EV/EBIT Ratio	-	-	12.62	-	-	49.24
EV/FCF Ratio	-	-	5.97	-	-	69.47
Debt / Equity Ratio	2.32	2.27	1.54	2.96	2.55	1.99
Debt / EBITDA Ratio	-	2731.42	6.63	48672.34	-	33.67
Debt / FCF Ratio	-	-	3.16	-	-	49.08
Net Debt / Equity Ratio	2.28	2.23	1.31	2.88	2.49	1.85
Net Debt / EBITDA Ratio	-193.21	-5055.36	5.65	-1463.34	-123.46	32.36
Net Debt / FCF Ratio	-3.70	-3.25	2.68	-9.25	-5.22	45.78
Asset Turnover	0.01	0.04	0.40	0.04	0.01	0.12
Inventory Turnover	0.01	0.04	0.36	0.03	0.01	0.11
Quick Ratio	0.02	0.02	0.14	0.02	0.02	0.06
Current Ratio	1.36	1.31	1.67	1.34	1.43	1.49
Return on Equity (ROE)	-3.77%	-2.28%	20.18%	-4.57%	-4.28%	3.87%
Return on Assets (ROA)	-0.21%	-0.01%	4.58%	-0.03%	-0.31%	1.02%
Return on Invested Capital (ROIC)	-0.36%	-0.02%	7.42%	-0.06%	-0.62%	1.99%
Return on Capital Employed (ROCE)	-1.00%	-0.10%	18.00%	-0.10%	-1.40%	4.30%
Earnings Yield	-4.75%	-1.75%	11.44%	-2.27%	-5.81%	4.38%
FCF Yield	-74.85%	-51.07%	32.76%	-15.10%	-62.60%	4.63%
Dividend Yield	5.69%	-	3.04%	-	-	3.06%
Payout Ratio	-	-	-	-	-	47.39%
Buyback Yield / Dilution	-3.53%	-6.00%	-3.28%	-	0.11%	-0.12%
Total Shareholder Return	2.15%	-6.00%	-0.24%	-	0.11%	2.95%