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	Apr '26 Apr 17, 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	6,653	20,615	2,749	4,395	2,147	-
Market Cap Growth	65.76%	650.00%	-37.45%	104.73%	-	-
Enterprise Value	13,044	24,881	6,943	7,610	7,971	-
Last Close Price	3.05	9.45	1.23	1.90	0.87	-
PE Ratio	87.55	271.26	16.86	26.73	8.39	-
PS Ratio	2.16	6.71	0.98	1.28	0.70	-
PB Ratio	1.79	5.55	0.77	1.20	0.57	-
P/TBV Ratio	1.82	5.65	0.79	1.22	0.57	-
P/FCF Ratio	72.17	223.61	-	19.50	-	-
P/OCF Ratio	44.89	139.07	-	14.92	-	-
EV/Sales Ratio	4.24	8.10	2.48	2.21	2.58	-
EV/EBITDA Ratio	76.15	171.34	28.55	28.51	22.96	-
EV/EBIT Ratio	108.62	217.04	32.46	31.20	24.45	-
EV/FCF Ratio	141.49	269.89	-	33.76	-	-
Debt / Equity Ratio	2.02	2.02	1.52	1.40	1.40	2.43
Debt / EBITDA Ratio	45.19	45.19	20.79	17.70	13.85	12.22
Debt / FCF Ratio	81.29	81.29	-	22.70	-	-
Net Debt / Equity Ratio	1.72	1.72	1.22	1.07	1.03	2.19
Net Debt / EBITDA Ratio	44.06	44.06	17.93	14.67	11.16	11.73
Net Debt / FCF Ratio	69.40	69.40	-34.56	17.38	-19.03	-10.82
Asset Turnover	0.26	0.26	0.28	0.34	0.28	0.29
Inventory Turnover	14.00	14.00	18.04	13.32	8.85	15.30
Quick Ratio	0.34	0.34	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)	0.62%	0.62%	1.34%	1.51%	1.86%	2.54%
Return on Invested Capital (ROIC)	0.73%	0.80%	2.21%	2.35%	3.12%	4.77%
Return on Capital Employed (ROCE)	1.80%	1.80%	5.20%	5.50%	6.30%	10.90%
Earnings Yield	1.14%	0.37%	5.93%	3.74%	11.92%	-
FCF Yield	1.39%	0.45%	-4.59%	5.13%	-9.48%	-
Dividend Yield	1.11%	0.37%	3.03%	2.36%	5.62%	-
Payout Ratio	113.56%	113.56%	58.03%	64.96%	88.83%	18.25%
Buyback Yield / Dilution	0.02%	0.02%	1.76%	-16.47%	-17.05%	-37.09%
Total Shareholder Return	1.13%	0.39%	4.79%	-14.11%	-11.44%	-37.09%

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