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	May '26 May 7, 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	32,956	29,772	14,957	7,904	2,718	1,606
Market Cap Growth	108.64%	99.05%	89.24%	190.77%	69.22%	79.87%
Enterprise Value	32,019	29,034	14,866	8,222	2,986	1,962
Last Close Price	92.50	83.75	42.67	26.09	9.99	6.07
PE Ratio	50.00	45.27	46.95	89.62	-	-
PS Ratio	14.53	13.13	10.02	8.23	3.41	1.70
PB Ratio	13.52	12.22	9.70	7.90	3.68	2.28
P/TBV Ratio	15.39	13.90	11.18	8.87	3.69	2.28
P/FCF Ratio	47.37	42.79	29.97	-	38.82	-
P/OCF Ratio	41.64	37.62	22.09	108.96	30.73	45.32
EV/Sales Ratio	14.12	12.80	9.95	8.57	3.74	2.08
EV/EBITDA Ratio	28.22	25.98	27.11	40.12	478.05	-
EV/EBIT Ratio	29.88	27.01	28.85	48.63	-	-
EV/FCF Ratio	46.02	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	-0.98	-0.98	-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)	57.69%	61.91%	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	2.00%	2.21%	2.13%	1.12%	-1.07%	-4.17%
FCF Yield	2.11%	2.34%	3.34%	-2.33%	2.58%	-15.68%
Dividend Yield	0.14%	-	0.66%	0.01%	-	-
Payout Ratio	7.03%	7.03%	0.36%	-	-	-
Buyback Yield / Dilution	-1.51%	-1.51%	0.04%	-30.73%	-10.07%	-13.34%
Total Shareholder Return	-1.37%	-1.51%	0.69%	-30.72%	-10.07%	-13.34%

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