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	Jul '26 Jul 9, 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	10,367	28,982	13,871	10,347	13,497	-
Market Cap Growth	-62.79%	108.94%	34.06%	-23.34%	-	-
Enterprise Value	9,858	28,518	13,102	9,853	13,840	-
Last Close Price	26.04	71.47	33.60	24.20	31.04	-
PE Ratio	8.45	23.62	16.68	20.37	81.16	-
Forward PE	6.73	20.19	11.77	22.35	-	-
PS Ratio	1.02	2.84	1.92	2.24	4.46	-
PB Ratio	3.24	9.06	5.83	4.63	7.00	-
P/TBV Ratio	3.40	9.51	5.99	4.71	7.08	-
P/FCF Ratio	11.78	32.94	41.57	14.27	-	-
P/OCF Ratio	7.73	21.61	23.83	12.59	326.54	-
PEG Ratio	-	0.35	0.35	0.37	-	-
EV/Sales Ratio	0.97	2.79	1.81	2.13	4.58	-
EV/EBITDA Ratio	7.10	21.27	16.45	18.12	99.24	-
EV/EBIT Ratio	8.27	23.97	18.01	21.05	212.10	-
EV/FCF Ratio	11.20	32.41	39.26	13.59	-	-
Debt / Equity Ratio	0.22	0.22	0.05	0.08	0.43	0.30
Debt / EBITDA Ratio	0.51	0.51	0.14	0.32	4.88	0.66
Debt / FCF Ratio	0.80	0.80	0.36	0.25	-	1.05
Net Debt / Equity Ratio	-0.20	-0.20	-0.33	-0.40	-0.26	0.13
Net Debt / EBITDA Ratio	-0.47	-0.47	-0.99	-1.65	-3.59	0.32
Net Debt / FCF Ratio	-0.71	-0.71	-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	0.91	0.91	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)	38.25%	46.42%	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	11.83%	4.23%	5.99%	4.91%	1.23%	-
FCF Yield	8.49%	3.04%	2.41%	7.01%	-0.15%	-
Dividend Yield	5.55%	1.95%	4.75%	4.32%	0.91%	-
Payout Ratio	55.25%	55.25%	66.83%	38.84%	135.96%	-
Buyback Yield / Dilution	-0.02%	-0.02%	-0.02%	-10.22%	-0.28%	-
Total Shareholder Return	5.53%	1.93%	4.73%	-5.90%	0.63%	-