Deewin Tianxia 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	4,756	20,615	2,749	4,395	2,147	-
Market Cap Growth	55.71%	650.00%	-37.45%	104.73%	-	-
Enterprise Value	8,595	24,881	6,943	7,610	7,971	-
Last Close Price	2.18	9.45	1.23	1.90	0.87	-
PE Ratio	65.30	271.26	16.86	26.73	8.39	-
PS Ratio	1.55	6.71	0.98	1.28	0.70	-
PB Ratio	1.28	5.55	0.77	1.20	0.57	-
P/TBV Ratio	1.30	5.65	0.79	1.22	0.57	-
P/FCF Ratio	51.58	223.61	-	19.50	-	-
P/OCF Ratio	32.08	139.07	-	14.92	-	-
EV/Sales Ratio	2.80	8.10	2.48	2.21	2.58	-
EV/EBITDA Ratio	26.39	83.04	28.55	28.51	22.96	-
EV/EBIT Ratio	33.36	98.67	32.46	31.20	24.45	-
EV/FCF Ratio	93.23	269.89	-	33.76	-	-
Debt / Equity Ratio	1.33	1.33	1.52	1.40	1.40	2.43
Debt / EBITDA Ratio	15.44	15.44	20.79	17.70	13.85	12.22
Debt / FCF Ratio	53.62	53.62	-	22.70	-	-
Net Debt / Equity Ratio	1.03	1.03	1.22	1.07	1.03	2.19
Net Debt / EBITDA Ratio	12.84	12.84	17.93	14.67	11.16	11.73
Net Debt / FCF Ratio	41.73	41.73	-34.56	17.38	-19.03	-10.82
Asset Turnover	0.26	0.26	0.28	0.34	0.28	0.29
Inventory Turnover	18.28	18.28	18.04	13.32	8.85	15.30
Quick Ratio	0.38	0.38	0.34	0.38	0.47	0.17
Current Ratio	1.42	1.42	1.25	1.36	1.50	1.25
Return on Equity (ROE)	1.78%	1.78%	4.69%	4.54%	7.61%	16.04%
Return on Assets (ROA)	1.35%	1.35%	1.34%	1.51%	1.86%	2.54%
Return on Invested Capital (ROIC)	2.13%	2.04%	2.21%	2.35%	3.12%	4.77%
Return on Capital Employed (ROCE)	3.90%	3.90%	5.20%	5.50%	6.30%	10.90%
Earnings Yield	1.60%	0.37%	5.93%	3.74%	11.92%	-
FCF Yield	1.94%	0.45%	-4.59%	5.13%	-9.48%	-
Dividend Yield	1.76%	-	3.03%	2.36%	5.62%	-
Payout Ratio	113.56%	113.56%	58.03%	64.96%	88.83%	18.25%
Buyback Yield / Dilution	-3.99%	-4.33%	1.76%	-16.47%	-17.05%	-37.09%
Total Shareholder Return	-2.24%	-4.33%	4.79%	-14.11%	-11.44%	-37.09%

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