Thai Kin 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	Mar '26 Mar 4, 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	4,067	4,426	1,950	1,664	2,168	2,309
Market Cap Growth	-6.06%	126.94%	17.17%	-23.24%	-6.12%	32.20%
Enterprise Value	3,835	4,104	1,863	1,756	2,213	2,538
Last Close Price	106.00	108.15	46.20	37.58	48.09	46.71
PE Ratio	14.80	10.62	11.71	10.29	9.36	10.33
Forward PE	-	9.93	9.93	9.93	9.93	9.93
PS Ratio	2.72	2.73	1.65	1.23	1.60	1.83
PB Ratio	2.50	2.70	1.83	1.68	2.58	2.56
P/TBV Ratio	2.50	2.71	1.83	1.68	2.58	2.56
P/FCF Ratio	-	17.55	8.15	11.61	11.44	12.43
P/OCF Ratio	30.66	13.44	7.49	9.71	8.20	6.48
EV/Sales Ratio	2.56	2.54	1.57	1.30	1.63	2.01
EV/EBITDA Ratio	9.81	8.45	7.16	6.90	6.52	8.64
EV/EBIT Ratio	11.76	9.70	9.37	8.89	7.78	10.45
EV/FCF Ratio	-9109.96	16.27	7.79	12.25	11.68	13.66
Debt / Equity Ratio	0.34	0.19	0.19	0.38	0.56	0.72
Debt / EBITDA Ratio	1.40	0.65	0.76	1.46	1.39	2.22
Debt / FCF Ratio	-	1.25	0.83	2.60	2.49	3.51
Net Debt / Equity Ratio	-0.14	-0.43	-0.18	-0.04	0.01	0.06
Net Debt / EBITDA Ratio	-0.60	-1.44	-0.74	-0.15	0.03	0.17
Net Debt / FCF Ratio	555.05	-2.78	-0.81	-0.26	0.05	0.27
Asset Turnover	0.67	0.86	0.79	0.88	0.83	0.87
Inventory Turnover	2.21	3.39	2.99	3.49	3.38	3.38
Quick Ratio	1.57	4.14	1.67	1.30	1.02	1.66
Current Ratio	2.49	5.18	2.45	1.92	1.49	2.21
Return on Equity (ROE)	18.60%	30.89%	16.20%	17.64%	26.55%	27.90%
Return on Assets (ROA)	9.16%	14.06%	8.29%	8.08%	10.91%	10.42%
Return on Invested Capital (ROIC)	25.24%	42.40%	18.21%	18.07%	26.84%	22.34%
Return on Capital Employed (ROCE)	19.70%	21.80%	18.30%	19.60%	32.60%	20.10%
Earnings Yield	7.01%	9.42%	8.54%	9.71%	10.69%	9.69%
FCF Yield	-0.01%	5.70%	12.27%	8.61%	8.74%	8.04%
Dividend Yield	6.14%	-	7.58%	6.04%	6.65%	9.63%
Payout Ratio	123.59%	29.98%	48.68%	70.62%	69.00%	46.47%
Buyback Yield / Dilution	-13.01%	2.72%	3.24%	-0.37%	-13.38%	-7.74%
Total Shareholder Return	-7.08%	2.72%	10.82%	5.67%	-6.73%	1.90%

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