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 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 9, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Market Capitalization	25,138	7,904	2,718	1,606	893	671
Market Cap Growth	171.11%	190.77%	69.22%	79.87%	33.09%	-22.10%
Enterprise Value	25,267	8,222	2,986	1,962	1,160	915
Last Close Price	79.00	57.50	22.02	13.38	9.15	6.88
PE Ratio	86.76	102.97	-91.77	-22.12	-18.34	-12.99
PS Ratio	10.71	8.23	3.41	1.70	1.12	0.75
PB Ratio	10.73	7.90	3.68	2.28	1.57	1.10
P/FCF Ratio	-86.34	-43.01	38.82	-6.38	51.54	195.06
P/OCF Ratio	55.82	108.96	30.73	45.32	31.78	61.34
EV/Sales Ratio	24.54	8.57	3.74	2.08	1.45	1.02
EV/EBITDA Ratio	82.06	40.12	478.05	-156.18	-113.48	298.48
EV/EBIT Ratio	102.30	48.63	-99.52	-43.67	-24.00	-23.07
EV/FCF Ratio	-271.32	-44.75	42.64	-7.79	66.94	265.94
Debt / Equity Ratio	0.39	0.55	0.88	0.99	0.72	0.68
Debt / EBITDA Ratio	1.54	2.39	24.03	95.33	52.20	19.74
Debt / FCF Ratio	-5.11	-2.97	9.25	-2.78	23.69	121.71
Asset Turnover	0.57	0.59	0.51	0.69	0.68	0.72
Inventory Turnover	5.92	5.42	4.99	4.83	3.26	3.41
Quick Ratio	1.67	1.19	0.80	1.34	0.69	0.82
Current Ratio	1.93	1.43	1.03	1.75	1.38	1.43
Return on Equity (ROE)	15.73%	10.69%	-4.02%	-10.50%	-8.24%	-7.93%
Return on Assets (ROA)	8.61%	6.50%	-1.21%	-2.06%	-2.57%	-2.00%
Return on Capital (ROIC)	9.85%	7.21%	-1.34%	-2.36%	-3.00%	-2.37%
Earnings Yield	1.15%	1.12%	-1.07%	-4.16%	-5.45%	-7.70%
FCF Yield	-0.37%	-2.32%	2.58%	-15.68%	1.94%	0.51%
Dividend Yield	0.01%	0.01%	-	-	-	-
Buyback Yield / Dilution	-29.06%	-30.73%	-10.07%	-13.34%	-	0.97%
Total Shareholder Return	-29.05%	-30.72%	-10.07%	-13.34%	-	0.97%

Source: S&P Capital IQ. Standard template. Financial Sources.