Bull Will 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	480	486	495	413	505	202
Market Cap Growth	1.48%	-1.93%	19.92%	-18.20%	150.55%	-25.49%
Enterprise Value	310	327	388	311	449	153
Last Close Price	17.95	18.55	19.78	16.77	24.72	10.25
PE Ratio	32.09	39.41	20.91	19.66	949.41	24.52
PS Ratio	1.08	1.27	1.15	0.68	1.36	1.08
PB Ratio	1.31	1.36	1.47	1.28	1.77	0.94
P/TBV Ratio	1.41	1.49	1.65	1.49	2.37	0.94
P/FCF Ratio	31.49	16.17	15.03	6.56	-	-
P/OCF Ratio	30.49	16.08	14.68	6.19	-	-
EV/Sales Ratio	0.70	0.85	0.90	0.51	1.21	0.81
EV/EBITDA Ratio	13.06	36.38	15.86	12.43	81.39	-
EV/EBIT Ratio	16.28	53.73	18.33	14.27	129.93	-
EV/FCF Ratio	20.35	10.87	11.79	4.93	-	-
Debt / Equity Ratio	0.07	0.25	0.10	0.19	0.16	0.09
Debt / EBITDA Ratio	1.09	8.40	1.32	2.22	6.28	-
Debt / FCF Ratio	1.69	3.02	1.05	0.95	-	-
Net Debt / Equity Ratio	-0.47	-0.50	-0.43	-0.37	-0.19	-0.25
Net Debt / EBITDA Ratio	-7.76	-19.75	-6.00	-4.83	-9.85	6.52
Net Debt / FCF Ratio	-11.17	-5.90	-4.45	-1.92	3.10	5.07
Asset Turnover	0.89	0.78	0.95	1.35	1.04	0.68
Inventory Turnover	13.31	12.04	11.41	11.63	8.36	9.05
Quick Ratio	4.38	3.99	4.02	3.09	2.80	3.53
Current Ratio	4.77	4.25	4.33	3.37	3.30	3.87
Return on Equity (ROE)	4.06%	3.53%	7.37%	7.77%	0.84%	3.83%
Return on Assets (ROA)	2.39%	0.78%	2.90%	3.04%	0.60%	-2.34%
Return on Invested Capital (ROIC)	8.10%	2.60%	9.44%	8.09%	1.07%	-6.82%
Return on Capital Employed (ROCE)	5.00%	1.50%	5.90%	6.20%	1.10%	-4.70%
Earnings Yield	3.04%	2.54%	4.78%	5.09%	0.10%	4.08%
FCF Yield	3.18%	6.19%	6.65%	15.24%	-3.48%	-5.32%
Dividend Yield	0.53%	0.51%	0.95%	3.41%	0.64%	-
Payout Ratio	17.64%	39.25%	59.48%	17.13%	-	-
Buyback Yield / Dilution	-1.39%	-4.47%	-3.95%	-3.87%	-22.92%	1.29%
Total Shareholder Return	-0.86%	-3.96%	-3.00%	-0.46%	-22.28%	1.29%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.