Mr. Onion International 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	2020 - 2016
Period Ending	Mar '26 Mar 6, 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	2020 - 2016
Market Capitalization	571	386	500	926	1,145	296	Upgrade
Market Cap Growth	32.40%	-22.65%	-46.06%	-19.13%	286.93%	14.83%	Upgrade
Enterprise Value	521	335	525	801	976	349	Upgrade
Last Close Price	39.90	27.70	39.18	72.64	89.82	40.82	Upgrade
Forward PE	-	9.64	9.64	9.64	9.64	9.64	Upgrade
PS Ratio	4.45	3.01	2.12	5.66	13.00	2.70	Upgrade
PB Ratio	7.12	4.82	5.76	6.35	5.84	13.05	Upgrade
P/TBV Ratio	7.24	4.90	5.90	6.46	5.87	13.48	Upgrade
P/FCF Ratio	15.82	10.71	-	-	-	-	Upgrade
P/OCF Ratio	14.64	9.92	-	-	-	-	Upgrade
EV/Sales Ratio	4.06	2.62	2.22	4.90	11.08	3.19	Upgrade
EV/FCF Ratio	14.44	9.30	-	-	-	-	Upgrade
Debt / Equity Ratio	0.23	0.23	0.46	0.39	0.11	2.63	Upgrade
Debt / FCF Ratio	0.51	0.51	-	-	-	-	Upgrade
Net Debt / Equity Ratio	-0.62	-0.62	0.31	-0.46	-0.80	2.33	Upgrade
Net Debt / EBITDA Ratio	2.10	2.10	-0.73	1.85	3.61	-1.72	Upgrade
Net Debt / FCF Ratio	-1.38	-1.38	-0.28	1.82	7.15	-1.88	Upgrade
Asset Turnover	0.90	0.90	1.10	0.64	0.51	0.92	Upgrade
Inventory Turnover	28.99	28.99	49.60	35.62	16.03	21.64	Upgrade
Quick Ratio	3.07	3.07	1.47	1.94	4.78	0.48	Upgrade
Current Ratio	3.17	3.17	1.80	2.26	4.88	0.68	Upgrade
Return on Equity (ROE)	-51.64%	-51.64%	-51.01%	-29.10%	-55.75%	-89.44%	Upgrade
Return on Assets (ROA)	-14.29%	-14.29%	-14.98%	-11.88%	-19.54%	-22.69%	Upgrade
Return on Invested Capital (ROIC)	-106.80%	-45.39%	-53.38%	-81.64%	-94.21%	-58.83%	Upgrade
Return on Capital Employed (ROCE)	-35.20%	-35.20%	-44.60%	-25.30%	-25.90%	-65.20%	Upgrade
Earnings Yield	-7.55%	-11.15%	-11.88%	-5.37%	-5.33%	-11.80%	Upgrade
FCF Yield	6.32%	9.34%	-18.91%	-3.98%	-1.91%	-9.51%	Upgrade
Buyback Yield / Dilution	-5.97%	-5.97%	-	-26.75%	-38.72%	-9.41%	Upgrade
Total Shareholder Return	-5.97%	-5.97%	-	-26.75%	-38.72%	-9.41%	Upgrade

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