Shui On Land Ratios and Metrics

Market cap in millions HKD. Fiscal year is January - December.

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 19, 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	4,977	5,378	5,780	7,947	8,465	8,707
Market Cap Growth	-13.89%	-6.94%	-27.27%	-6.12%	-2.78%	-36.84%
Enterprise Value	37,725	45,721	44,796	48,198	40,966	47,110
Last Close Price	0.62	0.63	0.63	0.77	0.73	0.73
PE Ratio	29.17	28.08	6.48	7.76	4.22	-
Forward PE	-	13.31	13.31	13.31	13.31	13.31
PS Ratio	0.56	0.62	0.54	0.45	0.39	1.60
PB Ratio	0.11	0.12	0.12	0.16	0.14	0.16
P/TBV Ratio	0.12	0.13	0.14	0.18	0.16	0.17
P/FCF Ratio	-	8.37	4.71	1.74	0.68	0.77
P/OCF Ratio	13.60	8.37	4.71	1.74	0.68	0.77
PEG Ratio	-	3.29	3.29	3.29	3.29	3.29
EV/Sales Ratio	4.21	5.26	4.17	2.74	1.90	8.63
EV/EBITDA Ratio	8.22	10.11	10.16	7.55	5.54	31.19
EV/EBIT Ratio	8.39	10.32	10.47	7.71	5.64	33.79
EV/FCF Ratio	-	71.13	36.50	10.54	3.29	4.14
Debt / Equity Ratio	0.80	0.84	0.86	0.88	0.70	0.83
Debt / EBITDA Ratio	7.47	8.45	9.47	6.93	5.70	29.69
Debt / FCF Ratio	95.90	59.47	34.03	9.68	3.39	4.04
Net Debt / Equity Ratio	0.70	0.73	0.73	0.63	0.35	0.52
Net Debt / EBITDA Ratio	6.57	7.29	8.04	4.96	2.86	19.08
Net Debt / FCF Ratio	84.28	51.27	28.87	6.92	1.69	2.53
Asset Turnover	0.09	0.09	0.10	0.14	0.15	0.04
Inventory Turnover	0.68	0.90	1.01	0.88	0.57	0.12
Quick Ratio	0.35	0.34	0.28	0.46	0.54	0.42
Current Ratio	1.17	1.45	1.06	1.01	1.09	1.03
Return on Equity (ROE)	1.69%	1.87%	3.16%	2.90%	4.12%	-1.15%
Return on Assets (ROA)	2.86%	2.70%	2.36%	3.16%	3.23%	0.66%
Return on Invested Capital (ROIC)	1.52%	1.43%	2.71%	3.29%	3.13%	1.57%
Return on Capital Employed (ROCE)	6.10%	5.60%	5.20%	7.10%	7.40%	1.50%
Earnings Yield	3.50%	3.56%	15.44%	12.89%	23.72%	-10.09%
FCF Yield	-	11.95%	21.23%	57.56%	147.31%	130.77%
Dividend Yield	5.81%	5.68%	14.29%	12.90%	16.40%	-
Payout Ratio	168.55%	235.00%	86.54%	91.61%	14.73%	-
Buyback Yield / Dilution	-	-	0.32%	0.11%	-	7.75%
Total Shareholder Return	5.81%	5.68%	14.61%	13.02%	16.40%	7.75%

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.