New Media Lab 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	Jun '26 Jun 2, 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	270	225	210	186	-	-
Market Cap Growth	63.64%	7.14%	12.90%	-	-	-
Enterprise Value	163	117	103	234	-	-
Last Close Price	0.45	0.35	0.29	0.24	-	-
PE Ratio	21.19	17.66	15.57	12.81	-	-
PS Ratio	1.42	1.19	1.01	0.84	-	-
PB Ratio	1.46	1.22	1.07	0.93	-	-
P/TBV Ratio	1.47	1.23	1.08	0.93	-	-
P/FCF Ratio	8.52	7.10	6.21	4.58	-	-
P/OCF Ratio	8.46	7.05	5.99	4.45	-	-
EV/Sales Ratio	0.86	0.61	0.50	1.06	-	-
EV/EBITDA Ratio	6.65	7.41	6.56	10.28	-	-
EV/EBIT Ratio	14.00	10.01	9.35	12.71	-	-
EV/FCF Ratio	5.15	3.68	3.04	5.77	-	-
Debt / Equity Ratio	0.22	0.22	0.23	0.27	1.18	2.44
Debt / EBITDA Ratio	1.66	1.66	1.76	1.55	1.22	1.87
Debt / FCF Ratio	1.29	1.29	1.33	1.34	2.23	4.30
Net Debt / Equity Ratio	-0.58	-0.58	-0.53	-0.44	0.90	1.91
Net Debt / EBITDA Ratio	-6.79	-6.79	-6.69	-3.87	1.15	1.86
Net Debt / FCF Ratio	-3.37	-3.37	-3.10	-2.17	1.70	3.36
Asset Turnover	0.71	0.71	0.73	0.92	1.18	1.45
Quick Ratio	5.65	5.65	5.38	5.74	1.53	1.00
Current Ratio	5.80	5.80	5.51	5.88	1.70	1.09
Return on Equity (ROE)	6.68%	6.68%	6.79%	10.67%	68.26%	66.75%
Return on Assets (ROA)	2.72%	2.72%	2.43%	4.81%	16.09%	16.25%
Return on Invested Capital (ROIC)	12.97%	11.89%	10.09%	11.42%	33.38%	37.36%
Return on Capital Employed (ROCE)	5.20%	5.20%	4.60%	7.30%	40.00%	38.80%
Earnings Yield	4.72%	5.66%	6.42%	7.81%	-	-
FCF Yield	11.74%	14.08%	16.11%	21.82%	-	-
Dividend Yield	8.87%	11.77%	14.25%	5.08%	-	-
Payout Ratio	196.34%	196.34%	127.64%	68.85%	30.43%	133.14%
Buyback Yield / Dilution	-	-	-15.60%	-15.34%	-	-
Total Shareholder Return	8.87%	11.77%	-1.35%	-10.26%	-	-