Macau Legend Development 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 17, 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	144	192	893	1,160	2,480	3,845
Market Cap Growth	-76.28%	-78.47%	-22.99%	-53.25%	-35.48%	-36.08%
Enterprise Value	2,589	2,637	3,310	3,747	5,021	5,985
Last Close Price	0.15	0.31	1.29	1.67	3.58	5.54
PS Ratio	0.40	0.54	2.36	1.57	3.49	3.39
PB Ratio	0.10	0.13	0.29	0.31	0.67	0.89
P/TBV Ratio	0.10	0.13	0.29	0.32	0.68	0.90
P/FCF Ratio	1.09	1.45	5.70	6.98	-	-
P/OCF Ratio	0.82	1.09	5.21	6.35	-	-
PEG Ratio	-	0.87	0.87	0.87	0.87	0.87
EV/Sales Ratio	7.22	7.35	8.75	5.07	7.06	5.27
EV/EBITDA Ratio	-	-	277.12	59.21	-	-
EV/FCF Ratio	19.58	19.93	21.12	22.54	-	-
Debt / Equity Ratio	1.69	1.69	0.82	0.72	0.72	0.58
Debt / EBITDA Ratio	-	-	42.48	23.38	-	-
Debt / FCF Ratio	18.79	18.79	15.92	16.02	-	-
Net Debt / Equity Ratio	1.66	1.66	0.80	0.70	0.69	0.55
Net Debt / EBITDA Ratio	-46.81	-46.81	203.02	40.80	-8.77	-6.09
Net Debt / FCF Ratio	18.49	18.49	15.48	15.53	-8.95	-5.93
Asset Turnover	0.07	0.07	0.06	0.11	0.09	0.14
Inventory Turnover	37.70	37.70	31.61	32.72	45.93	57.58
Quick Ratio	0.03	0.03	0.06	0.19	0.17	0.33
Current Ratio	0.04	0.04	0.06	0.21	0.19	0.35
Return on Equity (ROE)	-67.00%	-67.00%	-23.56%	-1.35%	-15.14%	-24.21%
Return on Assets (ROA)	-3.02%	-3.02%	-2.69%	-2.39%	-5.44%	-6.03%
Return on Invested Capital (ROIC)	-6.37%	-5.32%	-4.66%	-4.27%	-10.18%	-11.39%
Return on Capital Employed (ROCE)	-15.30%	-15.30%	-8.50%	-4.60%	-11.10%	-11.90%
Earnings Yield	-1086.43%	-814.83%	-69.73%	-0.42%	-24.48%	-30.96%
FCF Yield	91.74%	68.81%	17.55%	14.33%	-11.49%	-10.34%
Buyback Yield / Dilution	-	-	-0.50%	-	-	0.07%