Analog Integrations 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	Mar '26 Mar 26, 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	14,637	8,211	3,944	9,051	4,116	2,226
Market Cap Growth	235.10%	108.20%	-56.43%	119.90%	84.91%	393.68%
Enterprise Value	14,328	8,019	3,616	8,490	3,660	2,244
Last Close Price	348.50	195.50	88.48	193.00	87.03	55.95
PE Ratio	52.96	29.62	15.31	20.89	22.81	58.95
PS Ratio	6.88	3.86	2.16	3.65	2.91	2.13
PB Ratio	9.79	5.49	2.69	4.94	3.88	10.73
P/TBV Ratio	11.88	6.66	3.31	5.91	4.25	19.83
P/FCF Ratio	81.10	45.49	9.81	40.56	18.19	-
P/OCF Ratio	74.67	41.89	9.05	37.43	17.48	-
EV/Sales Ratio	6.73	3.77	1.98	3.42	2.58	2.15
EV/EBITDA Ratio	33.29	18.34	16.10	15.35	17.92	26.18
EV/EBIT Ratio	38.72	21.28	17.80	16.07	19.59	31.29
EV/FCF Ratio	79.38	44.43	8.99	38.05	16.18	-
Debt / Equity Ratio	0.20	0.20	0.22	0.15	0.07	2.54
Debt / EBITDA Ratio	0.69	0.69	1.20	0.48	0.35	5.55
Debt / FCF Ratio	1.68	1.68	0.79	1.24	0.33	-
Net Debt / Equity Ratio	-0.27	-0.27	-0.25	-0.34	-0.54	1.14
Net Debt / EBITDA Ratio	-0.93	-0.93	-1.62	-1.12	-2.80	2.77
Net Debt / FCF Ratio	-2.26	-2.26	-0.91	-2.78	-2.53	-9.59
Asset Turnover	0.94	0.94	0.76	1.21	1.11	1.04
Inventory Turnover	2.81	2.81	2.48	3.93	3.70	3.67
Quick Ratio	1.66	1.66	2.33	2.24	2.35	0.62
Current Ratio	2.37	2.37	3.34	3.01	3.06	0.94
Return on Equity (ROE)	18.43%	18.43%	15.02%	29.86%	28.48%	27.82%
Return on Assets (ROA)	10.35%	10.35%	5.28%	16.07%	9.15%	4.46%
Return on Invested Capital (ROIC)	27.52%	27.15%	14.80%	48.62%	30.11%	16.03%
Return on Capital Employed (ROCE)	24.20%	24.20%	12.30%	27.60%	17.50%	32.40%
Earnings Yield	1.89%	3.38%	6.53%	4.79%	4.38%	4.23%
FCF Yield	1.23%	2.20%	10.20%	2.46%	5.50%	-1.11%
Dividend Yield	1.66%	-	6.55%	4.15%	1.72%	-
Payout Ratio	87.89%	87.89%	130.47%	14.54%	-	14.16%
Buyback Yield / Dilution	0.28%	0.28%	-0.21%	-7.82%	-85.52%	-17.09%
Total Shareholder Return	1.90%	0.28%	6.35%	-3.67%	-83.80%	-17.09%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.