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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 13, 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	4,254	5,539	5,378	5,780	7,947	8,465
Market Cap Growth	-26.39%	2.99%	-6.94%	-27.27%	-6.12%	-2.78%
Enterprise Value	38,395	38,287	45,721	44,796	48,198	40,966
Last Close Price	0.53	0.69	0.63	0.63	0.77	0.73
PE Ratio	-	-	28.08	6.48	7.76	4.22
Forward PE	-	13.31	13.31	13.31	13.31	13.31
PS Ratio	0.93	1.22	0.62	0.54	0.45	0.39
PB Ratio	0.10	0.13	0.12	0.12	0.16	0.14
P/TBV Ratio	0.10	0.14	0.13	0.14	0.18	0.16
P/FCF Ratio	-	-	8.37	4.71	1.74	0.68
P/OCF Ratio	-	-	8.37	4.71	1.74	0.68
PEG Ratio	-	3.29	3.29	3.29	3.29	3.29
EV/Sales Ratio	8.43	8.41	5.26	4.17	2.74	1.90
EV/EBITDA Ratio	33.53	27.16	10.11	10.16	7.55	5.54
EV/EBIT Ratio	36.63	29.16	10.32	10.47	7.71	5.64
EV/FCF Ratio	-	-	71.13	36.50	10.54	3.29
Debt / Equity Ratio	0.88	0.88	0.84	0.86	0.88	0.70
Debt / EBITDA Ratio	26.49	26.49	8.45	9.47	6.93	5.70
Debt / FCF Ratio	-	-	59.47	34.03	9.68	3.39
Net Debt / Equity Ratio	0.76	0.76	0.73	0.73	0.63	0.35
Net Debt / EBITDA Ratio	22.83	22.83	7.29	8.04	4.96	2.86
Net Debt / FCF Ratio	-	-	51.27	28.87	6.92	1.69
Asset Turnover	0.05	0.05	0.09	0.10	0.14	0.15
Inventory Turnover	0.55	0.55	0.90	1.01	0.88	0.57
Quick Ratio	0.40	0.40	0.34	0.28	0.46	0.54
Current Ratio	1.10	1.10	1.45	1.06	1.01	1.09
Return on Equity (ROE)	-4.28%	-4.28%	1.87%	3.16%	2.90%	4.12%
Return on Assets (ROA)	0.84%	0.84%	2.70%	2.36%	3.16%	3.23%
Return on Invested Capital (ROIC)	1.76%	1.68%	1.43%	2.71%	3.29%	3.13%
Return on Capital Employed (ROCE)	1.70%	1.70%	5.60%	5.20%	7.10%	7.40%
Earnings Yield	-46.61%	-35.80%	3.56%	15.44%	12.89%	23.72%
FCF Yield	-	-	11.95%	21.23%	57.56%	147.31%
Dividend Yield	6.92%	-	5.68%	14.29%	12.90%	16.40%
Payout Ratio	-	-	235.00%	86.54%	91.61%	14.73%
Buyback Yield / Dilution	-	-	-	0.32%	0.11%	-
Total Shareholder Return	6.92%	-	5.68%	14.61%	13.02%	16.40%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.