Smart-Core Holdings 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	May '26 May 6, 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	2,183	977	728	752	1,124	767
Market Cap Growth	173.32%	34.20%	-3.21%	-33.08%	46.56%	25.10%
Enterprise Value	2,600	1,432	987	1,540	2,460	2,030
Last Close Price	4.77	2.10	1.44	1.41	1.98	1.24
PE Ratio	13.79	6.06	7.26	10.58	6.83	3.58
PS Ratio	0.33	0.15	0.16	0.13	0.11	0.07
PB Ratio	2.05	0.92	0.76	0.83	0.94	0.74
P/TBV Ratio	2.12	0.95	0.78	0.86	1.35	0.97
P/FCF Ratio	-	-	3.38	2.12	1.31	-
P/OCF Ratio	-	-	3.36	2.08	1.29	-
EV/Sales Ratio	0.39	0.22	0.21	0.27	0.25	0.20
EV/EBITDA Ratio	12.64	9.09	8.65	11.93	4.35	3.89
EV/EBIT Ratio	13.51	9.32	8.94	12.70	4.39	3.93
EV/FCF Ratio	-7.26	-	4.58	4.33	2.86	-
Debt / Equity Ratio	0.54	0.54	0.33	0.54	0.91	1.60
Debt / EBITDA Ratio	3.40	3.40	2.57	3.36	1.87	3.12
Debt / FCF Ratio	-	-	1.47	1.36	1.26	-
Net Debt / Equity Ratio	0.39	0.39	0.08	0.35	0.49	1.32
Net Debt / EBITDA Ratio	2.63	2.63	0.67	2.45	1.05	2.64
Net Debt / FCF Ratio	-1.16	-1.16	0.35	0.89	0.69	-3.07
Asset Turnover	3.33	3.33	2.71	2.46	3.08	3.56
Inventory Turnover	25.62	25.62	21.12	20.53	19.93	18.39
Quick Ratio	1.15	1.15	1.25	1.06	1.04	0.90
Current Ratio	1.57	1.57	1.84	1.69	1.57	1.32
Return on Equity (ROE)	15.93%	15.93%	10.84%	8.79%	33.85%	45.09%
Return on Assets (ROA)	4.85%	4.85%	4.02%	3.29%	10.78%	11.08%
Return on Invested Capital (ROIC)	9.25%	10.87%	8.61%	6.82%	22.05%	24.17%
Return on Capital Employed (ROCE)	14.10%	14.10%	11.40%	13.30%	46.10%	48.40%
Earnings Yield	7.39%	16.51%	13.78%	9.45%	14.65%	27.90%
FCF Yield	-16.39%	-36.62%	29.57%	47.29%	76.41%	-58.33%
Dividend Yield	3.56%	8.09%	8.35%	3.55%	5.06%	9.66%
Payout Ratio	37.19%	37.19%	32.59%	39.73%	35.30%	18.29%
Buyback Yield / Dilution	0.58%	0.58%	0.71%	2.78%	0.51%	0.77%
Total Shareholder Return	5.17%	8.68%	9.07%	6.33%	5.57%	10.43%

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