Zall Smart Commerce Group 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 4, 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	1,203	3,844	3,075	4,960	5,420	8,366
Market Cap Growth	-69.69%	25.00%	-38.00%	-8.49%	-35.21%	-6.58%
Enterprise Value	14,944	17,512	18,837	23,909	24,957	33,629
Last Close Price	0.10	0.31	0.25	0.40	0.46	0.71
PE Ratio	6.23	28.01	54.82	-	-	-
Forward PE	-	16.60	16.60	16.60	16.60	21.74
PS Ratio	0.01	0.02	0.02	0.04	0.04	0.10
PB Ratio	0.08	0.25	0.20	0.31	0.26	0.38
P/TBV Ratio	0.08	0.27	0.21	0.34	0.28	0.43
P/FCF Ratio	0.60	-	1.42	5.44	6.82	-
P/OCF Ratio	0.58	-	1.38	5.11	6.12	-
EV/Sales Ratio	0.07	0.10	0.14	0.19	0.19	0.39
EV/EBITDA Ratio	163.78	136.44	83.56	-	196.27	52.68
EV/EBIT Ratio	-	182.79	102.05	-	328.88	60.88
EV/FCF Ratio	7.47	-	8.70	26.24	31.41	-
Debt / Equity Ratio	0.95	1.14	1.15	1.32	1.07	1.13
Debt / EBITDA Ratio	226.67	106.83	68.91	860.84	135.79	37.41
Debt / FCF Ratio	7.51	-	8.31	23.21	27.67	-
Net Debt / Equity Ratio	0.85	1.03	1.02	1.22	0.99	1.06
Net Debt / EBITDA Ratio	403.85	122.90	70.95	-4816.69	161.02	36.00
Net Debt / FCF Ratio	6.67	-46.24	7.39	21.40	25.77	-50.35
Asset Turnover	2.77	2.44	2.02	1.85	1.72	1.18
Inventory Turnover	38.65	36.93	26.80	26.54	24.88	13.80
Quick Ratio	0.30	0.28	0.29	0.34	0.26	0.28
Current Ratio	0.91	0.90	0.93	0.96	0.99	0.89
Return on Equity (ROE)	0.86%	0.65%	0.46%	-19.28%	-8.26%	-7.11%
Return on Assets (ROA)	0.01%	0.08%	0.17%	-0.07%	0.06%	0.47%
Return on Invested Capital (ROIC)	0.01%	0.11%	0.17%	-0.19%	0.17%	1.25%
Return on Capital Employed (ROCE)	0.00%	0.40%	0.70%	-0.30%	0.20%	1.60%
Earnings Yield	16.05%	3.57%	1.82%	-69.30%	-30.05%	-17.89%
FCF Yield	166.29%	-8.88%	70.38%	18.37%	14.66%	-5.46%
Buyback Yield / Dilution	-0.03%	-0.04%	-1.68%	-3.50%	-0.10%	-0.32%
Total Shareholder Return	-0.03%	-0.04%	-1.68%	-3.50%	-0.10%	-0.32%

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