Shanxi Installation Group 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 8, 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	3,159	3,228	2,994	3,008	-	-
Market Cap Growth	3.60%	7.80%	-0.46%	-	-	-
Enterprise Value	11,412	9,048	7,682	8,741	-	-
Last Close Price	2.30	2.32	2.15	2.16	-	-
PE Ratio	20.67	20.95	18.31	17.62	-	-
PS Ratio	0.27	0.28	0.23	0.25	-	-
PB Ratio	0.81	0.83	0.84	0.87	-	-
P/TBV Ratio	1.05	1.07	1.09	1.13	-	-
P/FCF Ratio	-	-	8.89	-	-	-
P/OCF Ratio	-	-	7.30	5.34	-	-
EV/Sales Ratio	0.97	0.77	0.59	0.72	-	-
EV/EBITDA Ratio	24.32	20.23	16.61	18.12	-	-
EV/EBIT Ratio	34.97	27.72	21.06	24.42	-	-
EV/FCF Ratio	-	-	22.80	-	-	-
Debt / Equity Ratio	2.48	2.48	2.03	2.21	2.58	2.33
Debt / EBITDA Ratio	20.52	20.52	14.88	15.28	8.38	6.99
Debt / FCF Ratio	-	-	21.39	-	-	-
Net Debt / Equity Ratio	1.96	1.96	1.24	1.36	1.95	1.81
Net Debt / EBITDA Ratio	16.99	16.99	9.54	9.74	6.42	5.47
Net Debt / FCF Ratio	-3.74	-3.74	13.09	-16.60	-14.99	-6.05
Asset Turnover	0.42	0.42	0.51	0.49	0.66	0.86
Inventory Turnover	29.81	29.81	44.09	57.24	76.86	59.81
Quick Ratio	1.00	1.00	0.91	0.93	0.86	0.87
Current Ratio	1.05	1.05	0.98	1.00	1.00	1.02
Return on Equity (ROE)	5.66%	5.66%	6.49%	7.67%	9.44%	9.90%
Return on Assets (ROA)	0.73%	0.73%	0.90%	0.90%	1.90%	2.31%
Return on Invested Capital (ROIC)	2.99%	3.18%	4.29%	4.24%	9.10%	9.81%
Return on Capital Employed (ROCE)	3.70%	3.70%	5.20%	5.00%	10.90%	12.10%
Earnings Yield	4.88%	4.77%	5.46%	5.67%	-	-
FCF Yield	-64.33%	-62.96%	11.25%	-9.41%	-	-
Dividend Yield	0.99%	0.98%	0.22%	0.14%	-	-
Payout Ratio	297.72%	297.72%	225.92%	221.09%	19.07%	146.79%
Buyback Yield / Dilution	0.91%	0.91%	-34.21%	-4.09%	-15.38%	-23.81%
Total Shareholder Return	1.92%	1.89%	-33.99%	-3.96%	-15.38%	-23.81%