Horizon Securities 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 28, 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	7,558	4,210	4,184	3,916	3,080	6,147
Market Cap Growth	89.42%	0.60%	6.84%	27.14%	-49.89%	61.57%
Last Close Price	19.30	10.31	9.84	10.00	7.87	13.65
PE Ratio	10.20	14.08	12.40	21.78	-	4.96
PS Ratio	3.60	2.86	2.89	3.34	4.75	2.34
PB Ratio	1.32	0.76	0.77	0.83	0.68	1.15
P/FCF Ratio	9.37	7.96	6.96	-	12.04	3.95
P/OCF Ratio	9.22	7.66	6.78	-	9.66	3.89
Debt / Equity Ratio	1.09	0.79	0.78	1.41	0.65	0.91
Debt / FCF Ratio	7.75	8.30	7.03	-	11.53	3.11
Net Debt / Equity Ratio	-0.65	-0.06	-0.10	0.15	-0.10	-0.16
Net Debt / FCF Ratio	-4.59	-0.61	-0.95	-1.68	-1.71	-0.56
Asset Turnover	0.12	0.10	0.10	0.09	0.05	0.16
Quick Ratio	1.19	1.06	1.12	0.97	1.25	1.01
Current Ratio	1.26	1.38	1.52	1.31	1.79	1.47
Return on Equity (ROE)	13.68%	5.43%	6.63%	3.88%	-4.46%	26.12%
Return on Assets (ROA)	4.16%	1.95%	2.29%	1.41%	-1.66%	7.43%
Return on Invested Capital (ROIC)	4.95%	1.22%	1.05%	0.11%	-4.29%	9.73%
Earnings Yield	9.83%	7.10%	8.06%	4.59%	-7.15%	20.16%
FCF Yield	10.67%	12.57%	14.37%	-11.02%	8.31%	25.32%
Dividend Yield	2.85%	5.33%	5.08%	2.50%	-	12.44%
Payout Ratio	26.37%	65.53%	26.02%	-	-	13.35%
Buyback Yield / Dilution	3.46%	-0.57%	-6.42%	-11.21%	6.26%	-5.18%
Total Shareholder Return	6.31%	4.76%	-1.34%	-8.71%	6.26%	7.27%