Shanghai Chicmax Cosmetic 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	Mar '26 Mar 26, 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	22,493	28,982	13,871	10,347	13,497	-
Market Cap Growth	53.36%	108.94%	34.06%	-23.34%	-	-
Enterprise Value	22,257	28,518	13,102	9,853	13,840	-
Last Close Price	56.50	72.80	34.23	24.65	31.62	-
PE Ratio	18.33	23.62	16.68	20.37	81.16	-
Forward PE	14.88	20.19	11.77	22.35	-	-
PS Ratio	2.20	2.84	1.92	2.24	4.46	-
PB Ratio	7.03	9.06	5.83	4.63	7.00	-
P/TBV Ratio	7.38	9.51	5.99	4.71	7.08	-
P/FCF Ratio	-	-	41.57	14.27	-	-
P/OCF Ratio	-	-	23.83	12.59	326.54	-
PEG Ratio	-	0.35	0.35	0.37	-	-
EV/Sales Ratio	2.18	2.79	1.81	2.13	4.58	-
EV/EBITDA Ratio	17.61	22.60	16.45	18.12	99.24	-
EV/EBIT Ratio	18.68	23.97	18.01	21.05	212.10	-
EV/FCF Ratio	-	-	39.26	13.59	-	-
Debt / Equity Ratio	0.22	0.22	0.05	0.08	0.43	0.30
Debt / EBITDA Ratio	0.56	0.56	0.14	0.32	4.88	0.66
Debt / FCF Ratio	-	-	0.36	0.25	-	1.05
Net Debt / Equity Ratio	-0.11	-0.11	-0.33	-0.40	-0.26	0.13
Net Debt / EBITDA Ratio	-0.28	-0.28	-0.99	-1.65	-3.59	0.32
Net Debt / FCF Ratio	-	-	-2.35	-1.24	24.96	0.47
Asset Turnover	2.14	2.14	2.02	1.34	0.99	1.61
Inventory Turnover	3.24	3.24	2.87	2.33	1.77	2.21
Quick Ratio	0.77	0.77	0.95	1.24	1.18	0.49
Current Ratio	1.85	1.85	1.84	1.98	1.71	1.20
Return on Equity (ROE)	45.18%	45.18%	37.68%	24.71%	10.30%	44.01%
Return on Assets (ROA)	15.60%	15.60%	12.70%	8.47%	1.33%	9.53%
Return on Invested Capital (ROIC)	34.57%	43.61%	43.70%	28.32%	4.37%	27.95%
Return on Capital Employed (ROCE)	32.80%	32.80%	30.30%	20.50%	3.20%	29.20%
Earnings Yield	5.45%	4.23%	5.99%	4.91%	1.23%	-
FCF Yield	-	-	2.41%	7.01%	-0.15%	-
Dividend Yield	2.51%	1.91%	4.66%	4.25%	0.89%	-
Payout Ratio	-	-	66.83%	38.84%	135.96%	-
Buyback Yield / Dilution	-0.02%	-0.02%	-0.02%	-10.22%	-0.28%	-
Total Shareholder Return	2.49%	1.89%	4.64%	-5.98%	0.61%	-

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