Kwong Lung Enterprise 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	Feb '26 Feb 10, 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	7,217	8,720	8,580	7,285	5,323	5,255
Market Cap Growth	-17.23%	1.63%	17.77%	36.86%	1.29%	-21.26%
Enterprise Value	9,289	10,200	8,653	7,619	6,584	5,594
Last Close Price	48.05	53.61	49.87	42.77	30.89	28.42
PE Ratio	16.74	14.33	14.93	8.34	11.33	17.58
Forward PE	-	9.65	9.65	9.65	9.65	9.65
PS Ratio	0.91	1.11	1.11	0.71	0.66	0.62
PB Ratio	1.37	1.46	1.53	1.31	1.07	1.06
P/TBV Ratio	1.38	1.50	1.54	1.34	1.13	1.12
P/FCF Ratio	30.74	-	8.69	5.53	-	7.20
P/OCF Ratio	15.11	81.96	6.82	4.58	-	4.29
EV/Sales Ratio	1.17	1.29	1.12	0.74	0.82	0.66
EV/EBITDA Ratio	14.04	14.66	12.09	7.05	19.94	10.45
EV/EBIT Ratio	18.86	17.69	14.49	7.99	35.05	14.71
EV/FCF Ratio	39.57	-	8.76	5.79	-	7.66
Debt / Equity Ratio	0.62	0.41	0.19	0.24	0.37	0.25
Debt / EBITDA Ratio	4.81	3.30	1.42	1.15	4.88	2.14
Debt / FCF Ratio	13.89	-	1.10	1.00	-	1.70
Net Debt / Equity Ratio	0.39	0.23	-0.07	-0.05	0.09	0.00
Net Debt / EBITDA Ratio	3.19	1.95	-0.56	-0.26	1.28	0.04
Net Debt / FCF Ratio	8.74	-5.41	-0.41	-0.21	-0.53	0.03
Asset Turnover	0.80	0.87	0.93	1.22	1.02	1.13
Inventory Turnover	3.09	3.15	3.29	3.68	3.38	3.56
Quick Ratio	0.64	0.69	1.36	1.20	1.13	1.08
Current Ratio	1.29	1.47	2.33	2.15	2.14	1.91
Return on Equity (ROE)	7.83%	10.48%	10.33%	17.39%	9.87%	6.26%
Return on Assets (ROA)	3.23%	3.95%	4.51%	7.07%	1.49%	3.15%
Return on Invested Capital (ROIC)	5.62%	7.53%	8.80%	14.46%	2.90%	5.55%
Return on Capital Employed (ROCE)	8.10%	8.30%	9.50%	15.50%	3.20%	7.40%
Earnings Yield	6.07%	6.99%	6.73%	12.62%	9.68%	6.55%
FCF Yield	3.25%	-2.88%	11.51%	18.07%	-15.09%	13.90%
Dividend Yield	7.48%	6.70%	7.22%	9.35%	9.71%	10.55%
Payout Ratio	-	88.89%	98.55%	47.87%	85.21%	127.04%
Buyback Yield / Dilution	-0.29%	-0.22%	-0.51%	-0.49%	-0.11%	-14.03%
Total Shareholder Return	7.18%	6.48%	6.71%	8.86%	9.60%	-3.48%

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