Maoyan Entertainment 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	Mar '26 Mar 5, 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	7,136	9,199	10,298	10,307	10,434	13,910
Market Cap Growth	-32.41%	-10.67%	-0.09%	-1.22%	-24.99%	-14.14%
Enterprise Value	4,742	5,758	6,599	7,967	8,236	13,332
Last Close Price	6.14	7.64	8.59	8.62	8.74	11.71
PE Ratio	84.87	47.52	10.27	86.68	23.07	-
Forward PE	12.39	10.68	10.34	18.56	11.28	27.29
PS Ratio	1.49	2.12	1.97	3.93	2.56	8.58
PB Ratio	0.73	0.96	1.03	1.12	1.06	1.54
P/TBV Ratio	1.57	2.02	2.23	2.83	2.91	4.84
P/FCF Ratio	-	-	6.35	131.02	15.17	40.99
P/OCF Ratio	-	-	6.25	121.22	14.68	39.82
PEG Ratio	0.25	0.27	0.27	0.27	0.27	0.27
EV/Sales Ratio	0.99	1.33	1.26	3.04	2.02	8.22
EV/EBITDA Ratio	14.29	14.96	4.96	19.76	7.12	-
EV/EBIT Ratio	24.47	21.03	5.42	31.51	8.52	-
EV/FCF Ratio	-11.87	-	4.07	101.27	11.97	39.29
Debt / Equity Ratio	0.03	0.05	0.03	0.05	0.08	0.14
Debt / EBITDA Ratio	0.90	1.25	0.23	1.01	0.63	-
Debt / FCF Ratio	-	-	0.19	5.36	1.08	3.78
Net Debt / Equity Ratio	-0.25	-0.22	-0.35	-0.23	-0.26	-0.19
Net Debt / EBITDA Ratio	-7.75	-5.60	-2.62	-5.34	-2.18	10.77
Net Debt / FCF Ratio	5.99	2.36	-2.15	-27.38	-3.67	-5.10
Asset Turnover	0.33	0.33	0.42	0.22	0.31	0.12
Inventory Turnover	87.17	66.93	80.83	47.84	42.20	26.14
Quick Ratio	0.82	1.01	1.23	1.39	1.23	1.01
Current Ratio	1.62	1.99	2.08	2.41	1.90	1.74
Return on Equity (ROE)	0.83%	2.01%	10.55%	1.30%	4.72%	-8.12%
Return on Assets (ROA)	0.85%	1.28%	6.06%	1.31%	4.55%	-1.65%
Return on Invested Capital (ROIC)	1.43%	2.41%	14.32%	2.12%	8.97%	-4.20%
Return on Capital Employed (ROCE)	2.00%	2.80%	12.10%	2.70%	9.70%	-3.70%
Earnings Yield	1.16%	2.10%	9.74%	1.15%	4.33%	-5.52%
FCF Yield	-5.60%	-9.94%	15.76%	0.76%	6.59%	2.44%
Dividend Yield	5.21%	4.19%	-	-	-	-
Buyback Yield / Dilution	0.60%	-0.03%	-0.14%	-0.17%	-1.03%	-1.02%
Total Shareholder Return	5.94%	4.16%	-0.14%	-0.17%	-1.03%	-1.02%

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