TS Wonders Holding 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	Jul '26 Jul 28, 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	310	300	185	143	193	290
Market Cap Growth	6.90%	62.16%	29.37%	-25.91%	-33.45%	-34.09%
Enterprise Value	86	58	-19	-32	48	151
Last Close Price	0.31	0.30	0.18	0.14	0.19	0.28
PE Ratio	17.28	16.72	5.14	4.43	5.71	14.65
PS Ratio	0.70	0.68	0.47	0.35	0.44	0.77
PB Ratio	0.58	0.56	0.40	0.33	0.49	0.81
P/TBV Ratio	0.58	0.56	0.40	0.33	0.49	0.81
P/FCF Ratio	31.51	30.49	6.06	6.23	6.81	15.61
P/OCF Ratio	20.23	19.58	4.12	3.25	4.78	8.46
EV/Sales Ratio	0.19	0.13	-	-	0.11	0.40
EV/EBITDA Ratio	2.18	1.53	-	-	1.12	3.80
EV/EBIT Ratio	3.63	2.46	-	-	1.45	5.05
EV/FCF Ratio	8.70	5.90	-	-	1.71	8.13
Debt / Equity Ratio	0.02	0.02	0.02	0.02	0.06	0.08
Debt / EBITDA Ratio	0.24	0.24	0.15	0.15	0.55	0.72
Debt / FCF Ratio	0.95	0.95	0.24	0.34	0.86	1.57
Net Debt / Equity Ratio	-0.42	-0.42	-0.43	-0.41	-0.38	-0.35
Net Debt / EBITDA Ratio	-5.92	-5.92	-4.26	-3.57	-3.46	-3.17
Net Debt / FCF Ratio	-22.81	-22.81	-6.64	-7.71	-5.30	-6.78
Asset Turnover	0.75	0.75	0.79	0.85	0.94	0.87
Inventory Turnover	4.24	4.24	4.55	4.64	5.02	4.14
Quick Ratio	5.86	5.86	6.09	5.15	5.62	3.40
Current Ratio	7.70	7.70	7.51	6.63	7.05	4.51
Return on Equity (ROE)	3.48%	3.48%	8.14%	7.70%	8.93%	5.70%
Return on Assets (ROA)	2.52%	2.52%	4.36%	4.96%	4.51%	4.29%
Return on Invested Capital (ROIC)	5.40%	5.65%	11.01%	12.03%	11.21%	8.89%
Return on Capital Employed (ROCE)	4.30%	4.30%	7.30%	8.60%	7.90%	7.70%
Earnings Yield	5.79%	5.98%	19.46%	22.58%	17.52%	6.83%
FCF Yield	3.17%	3.28%	16.51%	16.06%	14.69%	6.41%
Dividend Yield	0.74%	0.77%	1.26%	1.65%	-	-
Payout Ratio	12.67%	12.67%	6.30%	-	-	-
Total Shareholder Return	0.74%	0.77%	1.26%	1.65%	-	-