Champ-Ray 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	Aug '25 Aug 11, 2025	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	3,419	2,518	2,385	-	-	-
Market Cap Growth	22.60%	5.56%	-	-	-	-
Enterprise Value	3,387	2,612	2,442	-	-	-
Last Close Price	129.00	90.48	81.83	-	-	-
PE Ratio	23.36	14.84	16.43	-	-	-
PS Ratio	3.39	2.63	2.61	-	-	-
PB Ratio	3.53	3.22	3.22	-	-	-
P/TBV Ratio	3.55	3.23	3.24	-	-	-
P/FCF Ratio	63.58	24.08	109.33	-	-	-
P/OCF Ratio	19.66	15.33	14.35	-	-	-
EV/Sales Ratio	3.36	2.73	2.67	-	-	-
EV/EBITDA Ratio	16.39	12.64	12.48	-	-	-
EV/EBIT Ratio	17.80	13.67	13.91	-	-	-
EV/FCF Ratio	63.00	24.98	111.95	-	-	-
Debt / Equity Ratio	0.39	0.46	0.60	0.90	1.14	1.44
Debt / EBITDA Ratio	1.81	1.75	2.25	1.84	2.55	4.48
Debt / FCF Ratio	6.94	3.46	20.18	3.06	-	-
Asset Turnover	0.68	0.71	0.68	1.21	1.16	-
Inventory Turnover	9.26	9.57	6.85	7.72	7.52	-
Quick Ratio	2.05	1.94	2.38	0.98	0.71	0.95
Current Ratio	2.36	2.31	2.78	1.21	1.17	1.19
Return on Equity (ROE)	17.93%	22.28%	22.17%	65.09%	33.02%	-
Return on Assets (ROA)	7.98%	8.88%	8.12%	14.16%	9.52%	-
Return on Capital (ROIC)	9.65%	10.27%	9.69%	18.12%	12.69%	-
Return on Capital Employed (ROCE)	14.50%	16.80%	15.00%	32.00%	21.90%	12.50%
Earnings Yield	4.35%	6.74%	6.09%	-	-	-
FCF Yield	1.57%	4.15%	0.92%	-	-	-
Dividend Yield	3.95%	5.53%	5.87%	-	-	-
Payout Ratio	174.55%	74.95%	79.03%	27.73%	25.56%	59.22%
Buyback Yield / Dilution	-3.02%	-5.90%	-8.50%	-9.80%	-218.17%	-
Total Shareholder Return	1.33%	-0.37%	-2.63%	-9.80%	-218.17%	-

Updated Dec 5, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.