Kinetic Development Group 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 21, 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	16,776	11,296	10,875	4,637	5,058	4,384
Market Cap Growth	61.79%	3.88%	134.55%	-8.33%	15.38%	18.18%
Enterprise Value	17,545	11,689	11,325	5,614	4,679	1,826
Last Close Price	1.99	1.34	1.16	0.42	0.36	0.25
PE Ratio	16.92	11.33	4.84	2.03	1.68	1.45
PS Ratio	2.85	1.92	1.81	0.89	0.73	0.64
PB Ratio	1.84	1.24	1.24	0.57	0.71	0.78
P/TBV Ratio	3.35	2.26	2.10	1.08	1.44	0.89
P/FCF Ratio	18.06	12.16	5.39	3.45	1.96	1.25
P/OCF Ratio	13.66	9.20	4.35	2.46	1.45	1.18
EV/Sales Ratio	2.98	1.98	1.88	1.07	0.67	0.27
EV/EBITDA Ratio	9.27	6.00	3.62	1.93	1.07	0.41
EV/EBIT Ratio	10.68	6.86	3.84	2.03	1.10	0.42
EV/FCF Ratio	18.89	12.58	5.61	4.17	1.82	0.52
Debt / Equity Ratio	0.11	0.11	0.12	0.18	0.16	0.06
Debt / EBITDA Ratio	0.53	0.53	0.32	0.50	0.25	0.08
Debt / FCF Ratio	1.11	1.11	0.50	1.07	0.43	0.10
Net Debt / Equity Ratio	0.08	0.08	0.00	0.05	0.04	-0.52
Net Debt / EBITDA Ratio	0.36	0.36	0.00	0.14	0.06	-0.65
Net Debt / FCF Ratio	0.76	0.76	0.00	0.29	0.10	-0.83
Asset Turnover	0.40	0.40	0.47	0.47	0.79	1.15
Inventory Turnover	1.54	1.54	2.77	17.23	24.62	28.97
Quick Ratio	0.14	0.14	0.29	0.39	0.45	2.01
Current Ratio	0.94	0.94	0.95	0.84	0.89	2.31
Return on Equity (ROE)	10.79%	10.79%	26.51%	30.18%	48.79%	67.31%
Return on Assets (ROA)	7.19%	7.19%	14.49%	15.35%	30.17%	45.33%
Return on Invested Capital (ROIC)	12.46%	12.88%	26.30%	29.73%	62.68%	133.00%
Return on Capital Employed (ROCE)	15.50%	15.50%	29.00%	30.00%	48.80%	75.80%
Earnings Yield	5.94%	8.82%	20.65%	49.37%	59.55%	69.13%
FCF Yield	5.54%	8.22%	18.55%	29.03%	50.90%	79.79%
Dividend Yield	5.97%	8.21%	7.35%	18.97%	36.21%	47.22%
Payout Ratio	80.77%	95.40%	72.78%	37.31%	33.75%	26.80%
Buyback Yield / Dilution	-0.65%	-0.65%	0.14%	-	-	-
Total Shareholder Return	5.32%	7.56%	7.49%	18.97%	36.21%	47.22%

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