Wiselink 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	Mar '26 Mar 26, 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	29,150	29,772	14,957	7,904	2,718	1,606
Market Cap Growth	78.18%	99.05%	89.24%	190.77%	69.22%	79.87%
Enterprise Value	28,212	29,034	14,866	8,222	2,986	1,962
Last Close Price	82.00	83.75	42.67	26.09	9.99	6.07
PE Ratio	44.32	45.27	46.95	89.62	-	-
PS Ratio	12.84	13.12	10.02	8.23	3.41	1.70
PB Ratio	11.96	12.22	9.70	7.90	3.68	2.28
P/TBV Ratio	13.57	13.86	11.18	8.87	3.69	2.28
P/FCF Ratio	41.90	42.79	29.97	-	38.82	-
P/OCF Ratio	36.83	37.62	22.09	108.96	30.73	45.32
EV/Sales Ratio	12.43	12.79	9.95	8.57	3.74	2.08
EV/EBITDA Ratio	24.84	25.49	27.11	40.12	478.05	-
EV/EBIT Ratio	26.33	27.01	28.85	48.63	-	-
EV/FCF Ratio	40.55	41.73	29.78	-	42.64	-
Debt / Equity Ratio	0.23	0.23	0.37	0.55	0.88	0.99
Debt / EBITDA Ratio	0.50	0.50	0.98	2.39	24.03	95.33
Debt / FCF Ratio	0.82	0.82	1.14	-	9.25	-
Net Debt / Equity Ratio	-0.45	-0.45	-0.20	0.22	0.32	0.52
Net Debt / EBITDA Ratio	-0.96	-0.96	-0.56	1.09	37.58	-29.28
Net Debt / FCF Ratio	-1.58	-1.58	-0.62	-1.21	3.35	-1.46
Asset Turnover	0.77	0.77	0.72	0.59	0.51	0.69
Inventory Turnover	12.45	12.45	7.90	5.42	4.99	4.83
Quick Ratio	3.35	3.35	2.12	1.19	0.80	1.34
Current Ratio	3.55	3.55	2.46	1.43	1.03	1.75
Return on Equity (ROE)	37.43%	37.43%	28.70%	10.69%	-4.02%	-10.50%
Return on Assets (ROA)	22.81%	22.81%	15.43%	6.50%	-1.21%	-2.06%
Return on Invested Capital (ROIC)	57.71%	61.93%	30.08%	8.55%	-2.93%	-4.69%
Return on Capital Employed (ROCE)	38.00%	38.00%	26.90%	14.10%	-3.60%	-3.80%
Earnings Yield	2.26%	2.21%	2.13%	1.12%	-1.07%	-4.17%
FCF Yield	2.39%	2.34%	3.34%	-2.33%	2.58%	-15.68%
Dividend Yield	0.16%	-	0.30%	0.01%	-	-
Payout Ratio	7.03%	7.03%	0.36%	-	-	-
Buyback Yield / Dilution	-1.65%	-1.65%	-0.01%	-30.73%	-10.07%	-13.34%
Total Shareholder Return	-1.49%	-1.65%	0.29%	-30.72%	-10.07%	-13.34%

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