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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 25, 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	35,460	14,957	7,904	2,718	1,606	893
Market Cap Growth	130.61%	89.24%	190.77%	69.22%	79.87%	33.09%
Enterprise Value	34,722	14,866	8,222	2,986	1,962	1,160
Last Close Price	99.75	42.67	26.09	9.99	6.07	4.15
PE Ratio	53.69	46.95	89.62	-	-	-
PS Ratio	16.43	10.02	8.23	3.41	1.70	1.12
PB Ratio	15.50	9.70	7.90	3.68	2.28	1.57
P/TBV Ratio	17.45	11.18	8.87	3.69	2.28	1.57
P/FCF Ratio	44.30	29.97	-	38.82	-	51.54
P/OCF Ratio	38.84	22.09	108.96	30.73	45.32	31.78
EV/Sales Ratio	16.09	9.95	8.57	3.74	2.08	1.45
EV/EBITDA Ratio	32.32	27.11	40.12	478.05	-	-
EV/EBIT Ratio	34.18	28.85	48.63	-	-	-
EV/FCF Ratio	43.38	29.78	-	42.64	-	66.94
Debt / Equity Ratio	0.18	0.37	0.55	0.88	0.99	0.72
Debt / EBITDA Ratio	0.38	0.98	2.39	24.03	95.33	52.20
Debt / FCF Ratio	0.51	1.14	-	9.25	-	23.69
Net Debt / Equity Ratio	-0.38	-0.20	0.22	0.32	0.52	0.48
Net Debt / EBITDA Ratio	-0.83	-0.56	1.09	37.58	-29.28	-26.96
Net Debt / FCF Ratio	-1.08	-0.62	-1.21	3.35	-1.46	15.91
Asset Turnover	0.82	0.72	0.59	0.51	0.69	0.68
Inventory Turnover	10.93	7.90	5.42	4.99	4.83	3.26
Quick Ratio	4.41	2.12	1.19	0.80	1.34	0.69
Current Ratio	4.69	2.46	1.43	1.03	1.75	1.38
Return on Equity (ROE)	40.28%	28.70%	10.69%	-4.02%	-10.50%	-8.24%
Return on Assets (ROA)	24.20%	15.43%	6.50%	-1.21%	-2.06%	-2.57%
Return on Invested Capital (ROIC)	51.84%	30.08%	8.55%	-2.93%	-4.69%	-5.77%
Return on Capital Employed (ROCE)	37.90%	26.90%	14.10%	-3.60%	-3.80%	-6.80%
Earnings Yield	1.85%	2.13%	1.12%	-1.07%	-4.17%	-5.45%
FCF Yield	2.26%	3.34%	-2.33%	2.58%	-15.68%	1.94%
Dividend Yield	0.13%	0.30%	0.01%	-	-	-
Payout Ratio	7.22%	0.36%	-	-	-	-
Buyback Yield / Dilution	-1.13%	-0.01%	-30.73%	-10.07%	-13.34%	-
Total Shareholder Return	-0.99%	0.29%	-30.72%	-10.07%	-13.34%	-

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