Waste Recovery Technology 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	8,330	5,212	4,284	3,832	3,122	-
Market Cap Growth	85.19%	21.67%	11.80%	22.75%	-	-
Enterprise Value	7,588	4,448	3,396	3,333	2,496	-
Last Close Price	350.00	214.01	168.96	146.85	134.26	-
PE Ratio	32.08	19.93	21.17	23.53	16.74	-
PS Ratio	6.04	3.78	4.37	4.94	3.87	-
PB Ratio	5.12	3.21	2.83	2.64	3.11	-
P/TBV Ratio	5.29	3.31	2.91	2.71	3.25	-
P/FCF Ratio	103.18	64.56	28.94	64.85	12.08	-
P/OCF Ratio	46.54	29.12	14.62	30.67	10.64	-
EV/Sales Ratio	5.50	3.23	3.47	4.30	3.09	-
EV/EBITDA Ratio	17.13	9.82	10.15	11.66	8.21	-
EV/EBIT Ratio	21.00	11.98	13.12	15.39	10.48	-
EV/FCF Ratio	93.99	55.10	22.95	56.41	9.66	-
Debt / Equity Ratio	0.00	0.00	0.01	0.00	0.00	0.01
Debt / EBITDA Ratio	0.01	0.01	0.02	0.01	0.01	0.02
Debt / FCF Ratio	0.04	0.04	0.05	0.04	0.01	0.04
Net Debt / Equity Ratio	-0.49	-0.49	-0.60	-0.69	-0.67	-0.46
Net Debt / EBITDA Ratio	-1.75	-1.75	-2.73	-3.49	-2.23	-1.29
Net Debt / FCF Ratio	-9.80	-9.80	-6.17	-16.87	-2.62	-3.24
Asset Turnover	0.67	0.67	0.52	0.51	0.69	0.75
Inventory Turnover	5.10	5.10	4.44	4.90	7.03	8.22
Quick Ratio	3.33	3.33	3.22	4.82	4.24	2.56
Current Ratio	4.17	4.17	3.73	5.45	4.67	2.93
Return on Equity (ROE)	17.08%	17.08%	14.03%	13.51%	21.05%	23.83%
Return on Assets (ROA)	11.25%	11.25%	8.55%	8.89%	12.74%	14.82%
Return on Invested Capital (ROIC)	34.67%	37.49%	36.32%	41.29%	48.46%	45.00%
Return on Capital Employed (ROCE)	21.40%	21.40%	16.30%	14.30%	22.50%	27.20%
Earnings Yield	3.14%	5.02%	4.72%	4.25%	5.97%	-
FCF Yield	0.97%	1.55%	3.45%	1.54%	8.28%	-
Dividend Yield	1.94%	-	4.03%	4.43%	5.21%	-
Payout Ratio	61.89%	61.89%	76.43%	87.69%	65.64%	29.20%
Buyback Yield / Dilution	-0.12%	-0.12%	-14.75%	-3.43%	-3.29%	-0.56%
Total Shareholder Return	1.82%	-0.12%	-10.73%	1.00%	1.93%	-0.56%

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