Rich Development 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	5,943	7,363	7,178	6,351	7,008	7,746
Market Cap Growth	-16.96%	2.58%	13.01%	-9.37%	-9.52%	-0.47%
Enterprise Value	29,619	27,288	25,624	26,257	27,973	31,354
Last Close Price	7.82	9.49	9.07	8.03	8.56	9.13
PE Ratio	66.75	57.42	29.83	147.42	22.85	74.49
Forward PE	-	5.12	5.12	5.12	5.12	5.12
PS Ratio	0.86	1.24	0.93	1.01	1.22	1.20
PB Ratio	0.32	0.40	0.41	0.38	0.40	0.43
P/TBV Ratio	0.52	0.64	0.63	0.59	0.64	0.72
P/FCF Ratio	-	210.00	6.83	45.48	-	-
P/OCF Ratio	-	8.17	3.96	11.05	73.34	16.05
EV/Sales Ratio	4.26	4.59	3.33	4.16	4.87	4.85
EV/EBITDA Ratio	24.99	32.15	26.10	49.22	27.21	34.40
EV/EBIT Ratio	39.56	60.66	42.06	136.12	42.12	51.54
EV/FCF Ratio	-12.46	778.31	24.38	188.00	-	-
Debt / Equity Ratio	1.25	1.05	1.07	1.14	1.15	1.23
Debt / EBITDA Ratio	19.33	20.88	17.36	31.56	17.61	23.49
Debt / FCF Ratio	-	553.31	17.75	138.22	-	-
Net Debt / Equity Ratio	1.03	0.83	0.87	0.97	0.94	1.06
Net Debt / EBITDA Ratio	17.11	17.96	15.37	30.81	15.95	20.76
Net Debt / FCF Ratio	-7.91	434.83	14.36	117.69	-17.61	-197.76
Asset Turnover	0.16	0.15	0.19	0.16	0.14	0.15
Inventory Turnover	0.35	0.34	0.45	0.37	0.29	0.34
Quick Ratio	0.38	0.43	0.40	0.38	0.39	0.42
Current Ratio	1.54	1.59	1.48	1.51	1.61	1.53
Return on Equity (ROE)	1.23%	0.38%	0.93%	-0.75%	1.03%	0.69%
Return on Assets (ROA)	1.09%	0.69%	0.95%	0.30%	0.98%	0.90%
Return on Invested Capital (ROIC)	1.09%	0.44%	0.89%	0.57%	0.86%	0.52%
Return on Capital Employed (ROCE)	2.80%	1.70%	2.40%	0.80%	2.50%	2.10%
Earnings Yield	1.56%	1.74%	3.35%	0.68%	4.38%	1.34%
FCF Yield	-39.98%	0.48%	14.64%	2.20%	-13.29%	-1.23%
Dividend Yield	2.30%	1.90%	2.57%	-	3.40%	3.51%
Payout Ratio	61.38%	-	-	518.04%	80.05%	429.32%
Buyback Yield / Dilution	-0.07%	-0.04%	-0.01%	0.03%	-0.01%	0.03%
Total Shareholder Return	2.23%	1.85%	2.56%	0.03%	3.39%	3.55%

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