We & Win Diversification 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	2019 - 2015
Period Ending	Dec '25 Dec 4, 2025	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	2019 - 2015
Market Capitalization	5,177	6,738	6,429	2,481	3,051	2,724	Upgrade
Market Cap Growth	-20.85%	4.80%	159.15%	-18.68%	12.02%	-22.75%	Upgrade
Enterprise Value	14,345	13,183	15,376	10,214	9,809	9,096	Upgrade
Last Close Price	22.40	28.00	28.44	10.97	13.05	11.40	Upgrade
PE Ratio	173.31	8.74	-	-	22.83	-	Upgrade
PS Ratio	2.75	1.18	12.41	28.67	2.12	12.38	Upgrade
PB Ratio	1.21	1.49	2.07	0.76	0.88	0.80	Upgrade
P/TBV Ratio	1.21	1.49	2.07	0.76	0.88	0.80	Upgrade
P/FCF Ratio	-	3.05	-	-	21.61	-	Upgrade
P/OCF Ratio	-	3.04	-	-	21.58	-	Upgrade
EV/Sales Ratio	7.63	2.31	29.68	118.03	6.82	41.35	Upgrade
EV/EBITDA Ratio	140.54	12.61	-	-	49.11	-	Upgrade
EV/EBIT Ratio	149.25	12.62	-	-	49.24	-	Upgrade
EV/FCF Ratio	-6.46	5.97	-	-	69.47	-	Upgrade
Debt / Equity Ratio	2.21	1.54	2.96	2.55	1.99	1.94	Upgrade
Debt / EBITDA Ratio	92.56	6.63	48672.34	-	33.67	-	Upgrade
Debt / FCF Ratio	-	3.16	-	-	49.08	-	Upgrade
Asset Turnover	0.13	0.40	0.04	0.01	0.12	0.02	Upgrade
Inventory Turnover	0.13	0.36	0.03	0.01	0.11	0.02	Upgrade
Quick Ratio	0.03	0.14	0.02	0.02	0.06	0.01	Upgrade
Current Ratio	1.33	1.67	1.34	1.43	1.49	1.44	Upgrade
Return on Equity (ROE)	0.68%	20.18%	-4.57%	-4.28%	3.87%	-3.05%	Upgrade
Return on Assets (ROA)	0.41%	4.58%	-0.03%	-0.31%	1.02%	-0.26%	Upgrade
Return on Capital (ROIC)	0.47%	5.49%	-0.04%	-0.38%	1.22%	-0.31%	Upgrade
Return on Capital Employed (ROCE)	2.00%	18.00%	-0.10%	-1.40%	4.30%	-1.10%	Upgrade
Earnings Yield	0.58%	11.44%	-2.27%	-5.81%	4.38%	-3.89%	Upgrade
FCF Yield	-42.88%	32.76%	-15.10%	-62.60%	4.63%	-69.48%	Upgrade
Dividend Yield	3.79%	3.04%	-	-	3.06%	2.63%	Upgrade
Payout Ratio	657.52%	-	-	-	47.39%	-	Upgrade
Buyback Yield / Dilution	-9.02%	-3.28%	-	0.11%	-0.12%	-	Upgrade
Total Shareholder Return	-5.15%	-0.24%	-	0.11%	2.95%	2.63%	Upgrade

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