Happytuk 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	May '26 May 6, 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	548	669	1,301	922	1,656	924
Market Cap Growth	-44.78%	-48.54%	41.00%	-44.30%	79.14%	-
Enterprise Value	493	598	1,050	691	1,433	788
Last Close Price	33.30	40.65	74.43	56.91	96.81	53.28
PE Ratio	-	-	20.80	10.69	22.42	8.55
PS Ratio	0.57	0.70	1.29	1.59	2.55	1.55
PB Ratio	1.18	1.44	2.29	2.49	4.82	3.12
P/TBV Ratio	4.17	5.10	6.50	3.21	27.25	56.36
P/FCF Ratio	238.25	290.84	6.60	8.12	18.66	47.80
P/OCF Ratio	130.90	159.79	6.47	7.35	13.36	8.74
EV/Sales Ratio	0.51	0.62	1.04	1.19	2.21	1.32
EV/EBITDA Ratio	7.15	10.04	7.30	8.04	10.20	5.19
EV/EBIT Ratio	-	-	11.00	13.28	12.51	6.12
EV/FCF Ratio	214.05	259.69	5.32	6.09	16.15	40.77
Debt / Equity Ratio	0.15	0.15	0.10	0.01	0.07	0.14
Debt / EBITDA Ratio	1.03	1.03	0.38	0.05	0.16	0.27
Debt / FCF Ratio	30.73	30.73	0.29	0.04	0.26	2.17
Net Debt / Equity Ratio	-0.12	-0.12	-0.39	-0.53	-0.51	-0.43
Net Debt / EBITDA Ratio	-0.93	-0.93	-1.55	-2.29	-1.25	-0.83
Net Debt / FCF Ratio	-24.20	-24.20	-1.13	-1.74	-1.98	-6.54
Asset Turnover	1.11	1.11	1.35	0.88	0.90	1.16
Inventory Turnover	298.94	298.94	-	-	-	-
Quick Ratio	0.70	0.70	1.02	1.56	0.70	1.87
Current Ratio	0.76	0.76	1.05	1.60	0.72	1.90
Return on Equity (ROE)	-6.37%	-6.37%	13.18%	24.19%	23.08%	43.32%
Return on Assets (ROA)	-0.48%	-0.48%	7.94%	4.96%	9.91%	15.67%
Return on Invested Capital (ROIC)	-1.61%	-1.75%	29.38%	24.81%	53.97%	110.82%
Return on Capital Employed (ROCE)	-1.40%	-1.40%	16.30%	13.80%	31.30%	23.20%
Earnings Yield	-5.93%	-4.86%	4.81%	9.35%	4.46%	11.69%
FCF Yield	0.42%	0.34%	15.16%	12.31%	5.36%	2.09%
Dividend Yield	0.12%	0.10%	5.37%	7.03%	4.13%	1.71%
Payout Ratio	-	-	92.93%	67.33%	17.88%	10.18%
Buyback Yield / Dilution	-6.53%	-6.53%	-4.96%	-0.29%	0.53%	-0.27%
Total Shareholder Return	-6.41%	-6.43%	0.42%	6.74%	4.66%	1.44%

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