Locus Cell 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
Period Ending	Mar '26 Mar 6, 2026	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
Market Capitalization	5,061	3,990	6,300	7,230	-	-
Market Cap Growth	27.17%	-36.67%	-12.86%	-	-	-
Enterprise Value	4,311	2,642	4,580	5,381	-	-
Last Close Price	25.30	19.95	31.50	36.15	-	-
PS Ratio	977.82	1693.55	15517.24	12050.00	-	-
PB Ratio	3.12	2.32	3.45	3.78	-	-
P/TBV Ratio	3.13	2.33	3.46	3.78	-	-
EV/Sales Ratio	-	1121.20	11281.28	8968.76	-	-
Debt / Equity Ratio	0.05	0.04	0.04	0.04	0.03	-
Net Debt / Equity Ratio	-0.46	-0.62	-0.89	-0.94	-0.96	-1.07
Net Debt / EBITDA Ratio	4.84	7.18	11.95	19.77	56.66	-
Net Debt / FCF Ratio	1.32	1.96	10.27	29.05	62.54	-
Asset Turnover	0.00	0.00	0	0	-	-
Inventory Turnover	0.65	0.42	0.40	-	-	-
Quick Ratio	21.15	29.98	63.59	93.31	274.52	15.87
Current Ratio	22.57	31.01	64.05	93.70	275.39	15.87
Return on Equity (ROE)	-9.65%	-6.37%	-5.18%	-2.76%	-3.51%	-
Return on Assets (ROA)	-5.77%	-5.30%	-4.48%	-2.85%	-2.06%	-
Return on Capital Employed (ROCE)	-10.00%	-8.90%	-7.40%	-4.60%	-1.70%	-26.90%
Earnings Yield	-3.25%	-2.83%	-1.54%	-0.74%	-	-
FCF Yield	-11.21%	-13.74%	-2.52%	-0.86%	-	-
Buyback Yield / Dilution	-	-	-	-57.96%	-126512.00%	-

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