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	Apr '26 Apr 16, 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	32,029	29,772	14,957	7,904	2,718	1,606
Market Cap Growth	99.52%	99.05%	89.24%	190.77%	69.22%	79.87%
Enterprise Value	31,093	29,034	14,866	8,222	2,986	1,962
Last Close Price	89.90	83.75	42.67	26.09	9.99	6.07
PE Ratio	48.59	45.27	46.95	89.62	-	-
PS Ratio	14.12	13.12	10.02	8.23	3.41	1.70
PB Ratio	13.14	12.22	9.70	7.90	3.68	2.28
P/TBV Ratio	14.96	13.86	11.18	8.87	3.69	2.28
P/FCF Ratio	46.04	42.79	29.97	-	38.82	-
P/OCF Ratio	40.47	37.62	22.09	108.96	30.73	45.32
EV/Sales Ratio	13.71	12.79	9.95	8.57	3.74	2.08
EV/EBITDA Ratio	27.40	25.49	27.11	40.12	478.05	-
EV/EBIT Ratio	29.01	27.01	28.85	48.63	-	-
EV/FCF Ratio	44.69	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	2.05%	2.21%	2.13%	1.12%	-1.07%	-4.17%
FCF Yield	2.17%	2.34%	3.34%	-2.33%	2.58%	-15.68%
Dividend Yield	0.14%	-	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	-1.50%	-1.65%	0.29%	-30.72%	-10.07%	-13.34%

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