GrandTech Cloud Services 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
Period Ending	Apr '26 Apr 15, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Market Capitalization	3,579	3,209	3,237	-	-
Market Cap Growth	12.63%	-0.86%	-	-	-
Enterprise Value	2,867	2,611	3,234	-	-
Last Close Price	130.50	117.00	133.57	-	-
PE Ratio	32.38	31.22	33.91	-	-
Forward PE	-	21.81	25.92	-	-
PS Ratio	2.28	2.05	2.26	-	-
PB Ratio	3.52	3.16	5.99	-	-
P/TBV Ratio	3.65	3.28	6.42	-	-
P/FCF Ratio	11.55	10.36	-	-	-
P/OCF Ratio	11.51	10.32	-	-	-
EV/Sales Ratio	1.83	1.67	2.26	-	-
EV/EBITDA Ratio	22.97	21.32	26.42	-	-
EV/EBIT Ratio	23.86	21.73	26.91	-	-
EV/FCF Ratio	9.25	8.43	-	-	-
Debt / Equity Ratio	0.00	0.00	0.20	0.02	0.12
Debt / EBITDA Ratio	0.03	0.03	0.84	0.09	0.52
Debt / FCF Ratio	0.01	0.01	-	0.54	-
Net Debt / Equity Ratio	-0.74	-0.74	-0.14	-0.27	-0.36
Net Debt / EBITDA Ratio	-6.11	-6.11	-0.60	-1.35	-1.71
Net Debt / FCF Ratio	-2.41	-2.41	1.70	-8.04	6.89
Asset Turnover	1.40	1.40	1.74	1.56	-
Inventory Turnover	55.52	55.52	41.81	33.69	-
Quick Ratio	3.76	3.76	1.18	1.37	1.48
Current Ratio	4.39	4.39	1.88	2.16	2.17
Return on Equity (ROE)	14.20%	14.20%	20.90%	18.13%	-
Return on Assets (ROA)	6.72%	6.72%	9.13%	8.09%	-
Return on Invested Capital (ROIC)	33.08%	27.92%	24.61%	24.45%	26.25%
Return on Capital Employed (ROCE)	11.70%	11.70%	21.90%	19.30%	20.50%
Earnings Yield	2.87%	3.20%	2.95%	-	-
FCF Yield	8.66%	9.66%	-1.34%	-	-
Payout Ratio	91.94%	91.94%	32.04%	35.06%	2.67%
Buyback Yield / Dilution	-8.37%	-8.37%	-1.08%	-3.55%	-

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.