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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan '26 Jan 21, 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	5,296	4,284	3,832	3,122	-	-
Market Cap Growth	19.95%	11.80%	22.75%	-	-	-
Enterprise Value	4,532	3,396	3,333	2,496	-	-
Last Close Price	222.50	172.90	150.27	137.39	-	-
PE Ratio	22.25	21.17	23.53	16.74	-	-
PS Ratio	4.02	4.37	4.94	3.87	-	-
PB Ratio	3.46	2.83	2.64	3.11	-	-
P/TBV Ratio	3.57	2.91	2.71	3.25	-	-
P/FCF Ratio	52.09	28.94	64.85	12.08	-	-
P/OCF Ratio	29.40	14.62	30.67	10.64	-	-
EV/Sales Ratio	3.44	3.47	4.30	3.09	-	-
EV/EBITDA Ratio	10.98	10.15	11.66	8.21	-	-
EV/EBIT Ratio	13.72	13.12	15.39	10.48	-	-
EV/FCF Ratio	44.58	22.95	56.41	9.66	-	-
Debt / Equity Ratio	0.00	0.01	0.00	0.00	0.01	-
Debt / EBITDA Ratio	0.01	0.02	0.01	0.01	0.02	-
Debt / FCF Ratio	0.04	0.05	0.04	0.01	0.04	-
Asset Turnover	0.68	0.52	0.51	0.69	0.75	-
Inventory Turnover	5.27	4.44	4.90	7.03	8.22	-
Quick Ratio	3.30	3.22	4.82	4.24	2.56	3.10
Current Ratio	3.98	3.73	5.45	4.67	2.93	3.46
Return on Equity (ROE)	16.54%	14.03%	13.51%	21.05%	23.83%	-
Return on Assets (ROA)	10.92%	8.55%	8.89%	12.74%	14.82%	-
Return on Invested Capital (ROIC)	34.59%	36.32%	41.29%	48.46%	45.00%	38.97%
Return on Capital Employed (ROCE)	20.80%	16.30%	14.30%	22.50%	27.20%	24.90%
Earnings Yield	4.52%	4.72%	4.25%	5.97%	-	-
FCF Yield	1.92%	3.45%	1.54%	8.28%	-	-
Dividend Yield	2.91%	3.93%	4.32%	5.10%	-	-
Payout Ratio	67.54%	76.43%	87.69%	65.64%	29.20%	32.13%
Buyback Yield / Dilution	-2.35%	-14.75%	-3.43%	-3.29%	-0.56%	-
Total Shareholder Return	0.55%	-10.82%	0.90%	1.81%	-0.56%	-

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