Shanyuan 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	Mar '26 Mar 26, 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	1,005	2,072	5,187	5,249	4,560	6,518
Market Cap Growth	-80.62%	-60.05%	-1.18%	15.11%	-30.04%	39.72%
Enterprise Value	12,825	13,898	17,087	16,795	15,475	15,939
Last Close Price	14.65	30.20	74.32	75.58	64.17	87.60
PE Ratio	-	-	886.82	-	-	6.67
PS Ratio	0.69	1.42	12.88	42.97	67.98	116.50
PB Ratio	0.63	1.29	2.99	3.15	2.60	2.88
P/OCF Ratio	-	-	-	39.10	-	-
EV/Sales Ratio	8.78	9.52	42.42	137.48	230.70	284.92
EV/EBITDA Ratio	32.75	35.49	196.38	259.93	5254.53	-
EV/EBIT Ratio	35.63	38.61	307.98	506.67	-	-
Debt / Equity Ratio	7.36	7.36	7.19	7.43	7.25	4.45
Debt / EBITDA Ratio	30.20	30.20	143.09	191.36	4315.57	-
Net Debt / Equity Ratio	7.36	7.36	6.43	7.03	6.63	4.30
Net Debt / EBITDA Ratio	30.19	30.19	127.99	181.17	3947.05	-86.77
Asset Turnover	0.10	0.10	0.03	0.01	0.01	0.01
Inventory Turnover	0.10	0.10	0.03	0.01	0.01	0.01
Quick Ratio	0.14	0.14	0.30	0.07	0.10	0.09
Current Ratio	1.80	1.80	1.97	1.28	1.09	1.05
Return on Equity (ROE)	-2.64%	-2.64%	0.34%	-0.09%	-13.50%	56.81%
Return on Assets (ROA)	1.53%	1.53%	0.23%	0.14%	-0.13%	-0.77%
Return on Invested Capital (ROIC)	2.68%	2.61%	0.12%	-0.02%	-0.21%	-0.98%
Earnings Yield	-4.39%	-2.13%	0.11%	-0.03%	-5.95%	15.00%
Dividend Yield	6.83%	-	1.34%	0.22%	2.64%	4.81%
Payout Ratio	-	-	197.74%	-	-	-
Buyback Yield / Dilution	-12.15%	-12.15%	10.84%	-1.67%	13.76%	-19.54%
Total Shareholder Return	-5.32%	-12.15%	12.19%	-1.45%	16.41%	-14.74%

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