Innodisk 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 13, 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	179,596	54,919	19,911	27,580	16,040	16,856
Market Cap Growth	742.81%	175.81%	-27.81%	71.94%	-4.84%	24.86%
Enterprise Value	180,477	53,180	18,095	24,708	13,941	15,220
Last Close Price	1870.00	576.00	207.00	281.39	155.46	155.21
PE Ratio	23.68	26.98	18.00	24.03	8.67	10.80
PS Ratio	7.23	3.85	2.23	3.32	1.56	1.65
PB Ratio	12.23	6.03	2.60	3.86	2.25	2.79
P/TBV Ratio	12.43	6.18	2.68	3.94	2.30	2.85
P/FCF Ratio	-	-	36.90	35.79	7.88	36.18
P/OCF Ratio	-	-	23.30	18.92	6.38	20.39
EV/Sales Ratio	7.27	3.73	2.03	2.97	1.35	1.49
EV/EBITDA Ratio	19.92	20.90	13.86	16.50	6.51	7.54
EV/EBIT Ratio	20.34	22.26	15.36	17.90	6.84	7.81
EV/FCF Ratio	-63.36	-	33.53	32.06	6.85	32.67
Debt / Equity Ratio	0.25	0.25	0.08	0.08	0.08	0.06
Debt / EBITDA Ratio	0.40	0.89	0.43	0.38	0.24	0.17
Debt / FCF Ratio	-	-	1.07	0.76	0.26	0.75
Net Debt / Equity Ratio	0.05	0.06	-0.34	-0.42	-0.49	-0.40
Net Debt / EBITDA Ratio	0.08	0.20	-1.97	-1.98	-1.62	-1.18
Net Debt / FCF Ratio	-0.24	-0.20	-4.78	-3.85	-1.70	-5.12
Asset Turnover	1.43	1.17	0.93	0.89	1.18	1.41
Inventory Turnover	2.70	2.80	4.35	4.72	4.85	5.79
Quick Ratio	1.30	1.06	2.92	3.02	3.34	2.31
Current Ratio	2.23	2.24	4.08	3.78	4.09	3.26
Return on Equity (ROE)	63.09%	24.08%	14.91%	16.04%	28.61%	29.03%
Return on Assets (ROA)	31.87%	12.29%	7.71%	9.24%	14.54%	16.86%
Return on Invested Capital (ROIC)	56.73%	26.73%	20.82%	28.20%	46.40%	51.38%
Return on Capital Employed (ROCE)	57.90%	24.70%	14.30%	17.80%	26.60%	30.60%
Earnings Yield	3.99%	3.71%	5.56%	4.16%	11.54%	9.26%
FCF Yield	-1.59%	-4.53%	2.71%	2.79%	12.69%	2.76%
Dividend Yield	0.96%	2.93%	4.54%	3.48%	8.37%	6.90%
Payout Ratio	12.00%	42.23%	81.51%	104.08%	52.28%	35.43%
Buyback Yield / Dilution	3.43%	-0.61%	-0.10%	-1.34%	-0.94%	-0.85%
Total Shareholder Return	4.38%	2.33%	4.44%	2.15%	7.42%	6.04%

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