ISDN Holdings 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	Feb '26 Feb 12, 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	1,205	791	977	1,110	1,839	1,034
Market Cap Growth	56.47%	-18.96%	-11.98%	-39.68%	77.85%	80.75%
Enterprise Value	1,594	1,127	1,192	1,280	2,075	1,240
Last Close Price	2.25	1.20	2.32	3.02	3.71	2.15
PE Ratio	32.42	16.32	33.32	13.05	12.48	11.65
PS Ratio	0.48	0.37	0.48	0.52	0.72	0.49
PB Ratio	0.80	0.56	0.69	0.79	1.29	0.81
P/TBV Ratio	1.05	0.72	0.89	1.03	1.73	1.13
P/FCF Ratio	44.88	12.81	-	9.21	174.83	8.78
P/OCF Ratio	19.44	7.57	-	8.30	36.72	5.77
EV/Sales Ratio	0.63	0.53	0.59	0.59	0.82	0.58
EV/EBITDA Ratio	7.24	6.30	6.35	4.92	6.69	5.15
EV/EBIT Ratio	8.99	7.95	7.70	5.53	7.35	5.72
EV/FCF Ratio	59.40	18.24	-	10.63	197.27	10.53
Debt / Equity Ratio	0.32	0.35	0.37	0.17	0.19	0.16
Debt / EBITDA Ratio	2.16	2.75	2.79	0.90	0.87	0.87
Debt / FCF Ratio	18.04	7.96	-	1.93	25.73	1.77
Net Debt / Equity Ratio	0.09	0.12	0.12	-0.07	-0.06	-0.11
Net Debt / EBITDA Ratio	0.58	0.93	0.88	-0.38	-0.29	-0.57
Net Debt / FCF Ratio	4.86	2.69	-0.98	-0.83	-8.62	-1.17
Asset Turnover	0.99	0.91	0.85	0.91	1.14	1.10
Inventory Turnover	4.56	3.97	3.26	3.36	4.82	4.91
Quick Ratio	1.21	1.42	1.60	1.04	1.14	1.20
Current Ratio	1.78	2.18	2.51	1.68	1.72	1.68
Return on Equity (ROE)	4.89%	5.73%	4.62%	9.43%	16.82%	10.81%
Return on Assets (ROA)	4.45%	3.81%	4.08%	6.10%	7.90%	7.00%
Return on Invested Capital (ROIC)	7.14%	6.49%	6.26%	12.57%	17.09%	13.52%
Return on Capital Employed (ROCE)	10.10%	8.20%	8.60%	15.40%	18.40%	16.10%
Earnings Yield	3.08%	6.13%	3.00%	7.66%	8.01%	8.59%
FCF Yield	2.23%	7.81%	-17.27%	10.85%	0.57%	11.38%
Dividend Yield	1.20%	2.23%	0.71%	1.54%	2.26%	2.19%
Payout Ratio	8.94%	6.33%	33.66%	43.83%	4.96%	4.07%
Buyback Yield / Dilution	-0.65%	-1.00%	-0.88%	-0.49%	-1.14%	-3.05%
Total Shareholder Return	0.56%	1.23%	-0.17%	1.04%	1.12%	-0.86%

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