United Orthopedic 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 7, 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	9,615	10,801	8,897	7,445	3,734	2,461
Market Cap Growth	18.41%	21.39%	19.51%	99.39%	51.75%	-24.76%
Enterprise Value	11,115	12,277	10,410	8,968	5,100	3,638
Last Close Price	99.70	112.00	88.86	78.63	42.84	28.23
PE Ratio	17.58	19.22	19.49	19.61	16.85	85.23
Forward PE	14.29	24.09	24.09	24.09	24.09	24.09
PS Ratio	1.70	1.91	1.91	1.89	1.18	0.96
PB Ratio	2.29	2.57	2.25	2.07	1.21	0.87
P/TBV Ratio	2.64	2.96	2.62	2.50	1.52	1.14
P/FCF Ratio	28.39	31.89	46.11	-	69.58	17.26
P/OCF Ratio	9.37	10.53	12.40	17.16	10.46	7.19
PEG Ratio	-	1.20	1.20	1.20	1.20	1.20
EV/Sales Ratio	1.97	2.17	2.24	2.28	1.61	1.42
EV/EBITDA Ratio	9.22	9.95	10.11	9.94	7.95	8.31
EV/EBIT Ratio	16.48	16.58	17.09	16.51	14.93	22.54
EV/FCF Ratio	32.82	36.25	53.95	-	95.05	25.52
Debt / Equity Ratio	0.49	0.49	0.47	0.45	0.51	0.61
Debt / EBITDA Ratio	1.62	1.62	1.75	1.75	2.35	3.71
Debt / FCF Ratio	6.08	6.08	9.65	-	29.28	12.07
Net Debt / Equity Ratio	0.33	0.33	0.31	0.33	0.38	0.38
Net Debt / EBITDA Ratio	1.13	1.13	1.21	1.30	1.81	2.47
Net Debt / FCF Ratio	4.12	4.12	6.43	-14.74	21.61	7.60
Asset Turnover	0.76	0.76	0.69	0.65	0.58	0.48
Inventory Turnover	0.64	0.64	0.58	0.60	0.67	0.65
Quick Ratio	0.83	0.83	0.75	0.84	0.74	0.66
Current Ratio	1.72	1.72	1.55	1.79	1.52	1.25
Return on Equity (ROE)	14.02%	14.02%	12.21%	11.62%	7.57%	1.84%
Return on Assets (ROA)	6.23%	6.23%	5.66%	5.64%	3.93%	1.86%
Return on Invested Capital (ROIC)	10.17%	10.37%	9.79%	9.19%	6.18%	2.90%
Return on Capital Employed (ROCE)	13.90%	13.90%	13.30%	12.00%	8.80%	4.90%
Earnings Yield	5.85%	5.21%	5.13%	5.16%	5.93%	2.12%
FCF Yield	3.52%	3.14%	2.17%	-1.07%	1.44%	5.79%
Dividend Yield	4.51%	4.02%	4.50%	5.09%	5.84%	-
Payout Ratio	68.60%	68.60%	84.54%	52.21%	-	169.83%
Buyback Yield / Dilution	-4.41%	-4.41%	-3.31%	-5.60%	-12.77%	11.73%
Total Shareholder Return	0.10%	-0.39%	1.20%	-0.51%	-6.94%	11.73%

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