IntelliEPI Inc. (Cayman) 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	Feb '26 Feb 10, 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	16,034	3,296	2,343	1,913	2,571	1,887
Market Cap Growth	394.74%	40.66%	22.48%	-25.57%	36.25%	-19.44%
Enterprise Value	15,929	3,287	2,145	1,592	2,416	1,747
Last Close Price	401.00	89.60	63.70	50.56	67.41	48.60
PE Ratio	-	-	280.86	12.13	29.34	28.64
Forward PE	103.35	32.98	32.98	32.98	32.98	42.29
PS Ratio	16.26	4.60	3.54	2.14	3.41	2.83
PB Ratio	8.47	1.87	1.41	1.11	1.77	1.35
P/TBV Ratio	8.56	1.87	1.41	1.11	1.77	1.35
P/FCF Ratio	-	-	-	37.06	17.52	-
P/OCF Ratio	85.53	192.12	25.81	7.71	11.58	23.95
EV/Sales Ratio	16.15	4.58	3.24	1.78	3.20	2.62
EV/EBITDA Ratio	73.94	139.44	25.59	6.05	13.87	12.95
EV/EBIT Ratio	159.55	-	-	9.57	25.40	38.36
EV/FCF Ratio	-299.47	-	-	30.85	16.46	-
Debt / Equity Ratio	0.00	0.06	0.10	0.00	0.00	0.00
Debt / EBITDA Ratio	0.03	4.58	2.02	0.02	0.03	0.04
Debt / FCF Ratio	-	-	-	0.08	0.03	-
Net Debt / Equity Ratio	-0.06	-0.04	-0.08	-0.15	-0.17	-0.08
Net Debt / EBITDA Ratio	-0.50	-2.71	-1.65	-1.01	-1.43	-0.82
Net Debt / FCF Ratio	1.99	0.41	1.83	-5.16	-1.70	27.15
Asset Turnover	0.50	0.36	0.35	0.52	0.50	0.44
Inventory Turnover	3.06	2.69	2.25	2.96	3.14	2.89
Quick Ratio	3.65	1.67	1.67	3.50	4.02	3.65
Current Ratio	6.74	2.67	2.50	5.45	5.66	6.06
Return on Equity (ROE)	-1.34%	-7.70%	0.49%	9.92%	6.14%	4.61%
Return on Assets (ROA)	3.16%	-2.92%	-1.07%	6.08%	3.91%	1.89%
Return on Invested Capital (ROIC)	5.74%	-5.77%	-2.18%	10.31%	6.52%	3.36%
Return on Capital Employed (ROCE)	5.30%	-5.30%	-2.00%	9.60%	6.50%	3.20%
Earnings Yield	-0.15%	-4.00%	0.36%	8.25%	3.41%	3.49%
FCF Yield	-0.33%	-4.68%	-3.23%	2.70%	5.71%	-0.21%
Dividend Yield	-	-	-	3.95%	2.23%	2.06%
Payout Ratio	-	-	880.81%	34.71%	41.09%	55.46%
Buyback Yield / Dilution	-6.36%	0.56%	-1.05%	-1.74%	-0.33%	1.52%
Total Shareholder Return	-6.36%	0.56%	-1.05%	2.21%	1.90%	3.58%

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