Tsaker New Energy Tech 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	871	765	826	1,017	1,301	1,307
Market Cap Growth	26.42%	-7.45%	-18.73%	-21.85%	-0.48%	-11.52%
Enterprise Value	1,120	923	1,040	1,109	1,501	1,547
Last Close Price	0.90	0.79	0.80	0.88	1.04	0.94
PE Ratio	-	-	-	31.76	4.75	4.71
Forward PE	-	4.99	4.99	4.99	4.99	4.99
PS Ratio	0.41	0.36	0.36	0.45	0.54	0.60
PB Ratio	0.40	0.36	0.40	0.45	0.55	0.56
P/TBV Ratio	0.46	0.40	0.44	0.49	0.57	0.57
P/FCF Ratio	6.55	5.75	12.08	-	12.49	6.21
P/OCF Ratio	4.48	3.93	4.46	19.98	3.10	4.52
EV/Sales Ratio	0.52	0.43	0.45	0.49	0.63	0.71
EV/EBITDA Ratio	4.37	3.69	4.99	4.02	2.73	2.88
EV/EBIT Ratio	17.09	14.08	31.37	10.47	3.46	3.73
EV/FCF Ratio	8.42	6.94	15.20	-	14.42	7.36
Debt / Equity Ratio	0.18	0.18	0.11	0.16	0.14	0.17
Debt / EBITDA Ratio	1.50	1.50	1.04	1.25	0.61	0.71
Debt / FCF Ratio	2.90	2.90	3.25	-	3.27	1.85
Net Debt / Equity Ratio	0	0	-0.03	0.01	0.05	0.06
Net Debt / EBITDA Ratio	0.00	0.00	-0.30	0.07	0.22	0.25
Net Debt / FCF Ratio	0.01	0.01	-0.92	-0.67	1.16	0.63
Asset Turnover	0.56	0.56	0.62	0.62	0.74	0.73
Inventory Turnover	5.65	5.65	6.96	6.26	5.82	5.66
Quick Ratio	0.86	0.86	1.04	0.92	0.82	0.84
Current Ratio	1.13	1.13	1.30	1.29	1.15	1.43
Return on Equity (ROE)	1.52%	1.52%	-0.07%	2.17%	12.74%	12.73%
Return on Assets (ROA)	1.06%	1.06%	0.56%	1.81%	8.33%	8.61%
Return on Invested Capital (ROIC)	2.97%	3.01%	-6.21%	3.41%	13.87%	12.72%
Return on Capital Employed (ROCE)	2.80%	2.80%	1.30%	4.20%	17.80%	17.50%
Earnings Yield	-0.68%	-0.77%	-2.72%	3.15%	21.03%	21.25%
FCF Yield	15.27%	17.39%	8.28%	-2.84%	8.00%	16.09%
Dividend Yield	2.36%	2.67%	4.01%	8.36%	10.37%	13.98%
Payout Ratio	-	-	-	307.16%	43.83%	17.69%
Buyback Yield / Dilution	1.67%	1.67%	2.38%	0.88%	0.86%	0.73%
Total Shareholder Return	4.03%	4.35%	6.38%	9.23%	11.23%	14.71%