Jiashili 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	May '26 May 6, 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	490	440	477	660	411	581
Market Cap Growth	18.00%	-7.83%	-27.67%	60.61%	-29.29%	-10.83%
Enterprise Value	824	1,090	1,073	1,243	967	824
Last Close Price	1.18	1.06	0.99	1.28	0.76	1.04
PE Ratio	4.05	3.64	8.24	9.37	5.62	4.10
Forward PE	-	6.89	6.89	6.89	6.89	6.89
PS Ratio	0.27	0.24	0.25	0.36	0.21	0.30
PB Ratio	0.41	0.37	0.44	0.60	0.36	0.48
P/TBV Ratio	0.49	0.44	0.53	0.74	0.41	0.53
P/FCF Ratio	2.70	2.42	2.06	76.49	8.56	8.60
P/OCF Ratio	2.18	1.96	1.55	3.40	5.08	4.66
EV/Sales Ratio	0.45	0.60	0.56	0.67	0.49	0.42
EV/EBITDA Ratio	3.47	4.84	7.26	6.12	6.20	4.37
EV/EBIT Ratio	6.37	8.41	18.68	10.72	12.46	6.89
EV/FCF Ratio	4.54	6.00	4.63	144.08	20.16	12.20
Debt / Equity Ratio	0.68	0.68	0.73	0.75	0.66	0.62
Debt / EBITDA Ratio	3.38	3.38	4.88	3.85	4.45	3.68
Debt / FCF Ratio	4.42	4.42	3.39	95.79	15.48	11.03
Net Debt / Equity Ratio	0.26	0.26	0.35	0.46	0.34	0.23
Net Debt / EBITDA Ratio	1.35	1.35	2.58	2.49	2.44	1.46
Net Debt / FCF Ratio	1.67	1.67	1.65	58.75	7.93	4.06
Asset Turnover	0.72	0.72	0.81	0.78	0.84	0.83
Inventory Turnover	4.66	4.66	5.64	6.33	8.01	6.23
Quick Ratio	0.61	0.61	0.52	0.53	0.68	0.70
Current Ratio	0.96	0.96	0.83	1.03	1.06	1.11
Return on Equity (ROE)	10.27%	10.27%	4.79%	6.09%	6.27%	11.41%
Return on Assets (ROA)	3.20%	3.20%	1.52%	3.06%	2.04%	3.15%
Return on Invested Capital (ROIC)	6.77%	6.67%	2.38%	5.09%	4.34%	7.75%
Return on Capital Employed (ROCE)	9.10%	9.10%	4.40%	8.10%	5.70%	8.00%
Earnings Yield	24.72%	27.51%	12.14%	10.67%	17.78%	24.39%
FCF Yield	37.07%	41.27%	48.56%	1.31%	11.68%	11.63%
Dividend Yield	17.24%	-	10.11%	7.84%	6.55%	14.48%
Payout Ratio	52.25%	52.25%	69.41%	28.49%	27.57%	44.79%
Total Shareholder Return	17.24%	-	10.11%	7.84%	6.55%	14.48%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.