Wendell Industrial 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 3, 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	5,182	2,767	1,895	2,018	3,622	1,057
Market Cap Growth	82.09%	45.98%	-6.07%	-44.29%	242.56%	-12.76%
Enterprise Value	5,054	2,695	2,104	2,294	3,802	1,051
Last Close Price	149.00	85.72	65.55	66.17	110.51	34.71
PE Ratio	21.45	12.91	18.71	10.43	19.20	11.48
PS Ratio	2.52	1.37	1.09	1.05	1.91	0.72
PB Ratio	3.00	1.94	1.91	1.99	3.88	1.76
P/TBV Ratio	3.00	1.94	1.91	1.99	3.88	1.76
P/FCF Ratio	33.76	43.64	15.31	-	-	33.33
P/OCF Ratio	8.56	10.78	11.11	10.07	-	14.26
EV/Sales Ratio	2.45	1.33	1.21	1.19	2.01	0.72
EV/EBITDA Ratio	13.76	10.18	11.86	8.67	13.97	7.28
EV/EBIT Ratio	16.45	11.16	14.22	9.88	15.61	8.51
EV/FCF Ratio	32.93	42.51	16.99	-	-	33.12
Debt / Equity Ratio	0.24	0.43	0.67	0.56	0.32	0.47
Debt / EBITDA Ratio	1.14	2.03	3.13	1.90	0.98	1.56
Debt / FCF Ratio	2.73	9.63	5.37	-	-	8.82
Net Debt / Equity Ratio	-0.07	-0.15	0.11	0.16	0.04	0.17
Net Debt / EBITDA Ratio	-0.39	-0.79	0.61	0.60	0.14	0.71
Net Debt / FCF Ratio	-0.84	-3.31	0.87	-3.37	-0.79	3.23
Asset Turnover	0.84	0.92	0.90	1.09	1.38	1.36
Inventory Turnover	4.59	4.37	2.95	2.77	3.88	5.20
Quick Ratio	1.90	1.56	1.26	2.06	1.42	1.42
Current Ratio	2.35	1.89	1.66	3.22	2.38	2.04
Return on Equity (ROE)	15.76%	17.69%	10.09%	19.85%	24.57%	15.83%
Return on Assets (ROA)	7.85%	6.87%	4.77%	8.24%	11.10%	7.18%
Return on Invested Capital (ROIC)	16.75%	16.45%	10.01%	16.81%	22.93%	15.43%
Return on Capital Employed (ROCE)	16.30%	16.20%	14.20%	15.90%	23.90%	17.80%
Earnings Yield	4.65%	7.75%	5.35%	9.58%	5.21%	8.71%
FCF Yield	2.96%	2.29%	6.53%	-2.34%	-1.32%	3.00%
Dividend Yield	3.53%	6.56%	6.10%	7.34%	5.00%	8.07%
Payout Ratio	81.14%	56.17%	120.33%	71.70%	33.91%	55.13%
Buyback Yield / Dilution	-6.64%	-14.89%	-8.34%	-18.62%	-1.49%	-10.25%
Total Shareholder Return	-3.21%	-8.33%	-2.24%	-11.28%	3.51%	-2.18%

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