Leo Systems 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 27, 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	3,590	2,802	2,857	3,067	2,885	2,224
Market Cap Growth	27.30%	-1.92%	-6.84%	6.29%	29.75%	19.56%
Enterprise Value	3,404	2,259	2,289	2,927	2,919	2,100
Last Close Price	39.00	30.70	29.67	30.88	27.24	19.67
PE Ratio	13.93	13.04	19.62	16.27	10.11	11.92
PS Ratio	0.77	0.64	0.73	0.89	0.43	0.62
PB Ratio	2.12	1.80	1.97	2.13	2.01	1.69
P/TBV Ratio	2.26	1.93	2.11	2.29	2.15	1.83
P/FCF Ratio	95.33	8.19	6.08	2.75	-	39.01
P/OCF Ratio	82.76	7.96	6.06	2.74	-	37.70
EV/Sales Ratio	0.73	0.52	0.59	0.85	0.44	0.59
EV/EBITDA Ratio	9.73	9.75	16.21	14.40	7.58	7.97
EV/EBIT Ratio	10.26	10.05	16.74	15.83	9.69	11.67
EV/FCF Ratio	90.39	6.60	4.87	2.63	-	36.84
Debt / Equity Ratio	0.07	0.01	0.02	0.04	0.43	0.06
Debt / EBITDA Ratio	0.35	0.08	0.19	0.25	1.54	0.30
Debt / FCF Ratio	3.15	0.06	0.06	0.05	-	1.45
Net Debt / Equity Ratio	-0.11	-0.76	-0.69	-0.41	0.21	-0.14
Net Debt / EBITDA Ratio	-0.57	-5.13	-7.04	-2.91	0.78	-0.70
Net Debt / FCF Ratio	-4.95	-3.47	-2.12	-0.53	-1.30	-3.24
Asset Turnover	1.31	1.13	1.16	0.90	1.82	1.39
Inventory Turnover	14.15	5.94	6.60	8.17	19.47	10.13
Quick Ratio	0.71	1.05	0.96	1.18	1.04	1.25
Current Ratio	1.35	1.32	1.31	1.40	1.18	1.45
Return on Equity (ROE)	18.16%	14.26%	10.06%	13.11%	20.76%	14.84%
Return on Assets (ROA)	5.63%	3.61%	2.55%	3.01%	5.17%	4.34%
Return on Invested Capital (ROIC)	28.25%	44.73%	17.75%	11.79%	17.11%	14.73%
Return on Capital Employed (ROCE)	18.10%	13.70%	8.90%	11.90%	19.40%	12.50%
Earnings Yield	8.12%	7.67%	5.10%	6.14%	9.89%	8.39%
FCF Yield	1.05%	12.21%	16.46%	36.36%	-8.03%	2.56%
Dividend Yield	5.48%	6.84%	5.06%	6.80%	9.18%	9.41%
Payout Ratio	46.99%	63.72%	128.91%	117.89%	57.00%	79.26%
Buyback Yield / Dilution	-11.78%	-0.53%	-0.79%	-1.96%	-1.33%	-1.09%
Total Shareholder Return	-6.21%	6.31%	4.26%	4.84%	7.84%	8.32%

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