Dmall 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 28, 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	5,542	6,680	5,763	-	-	-
Market Cap Growth	-42.83%	15.90%	-	-	-	-
Enterprise Value	4,965	6,494	13,922	-	-	-
Last Close Price	6.20	7.21	6.50	-	-	-
PE Ratio	37.80	44.89	-	-	-	-
Forward PE	14.47	22.38	-	-	-	-
PS Ratio	2.24	2.70	2.91	-	-	-
PB Ratio	5.21	6.28	8.45	-	-	-
P/TBV Ratio	7.34	8.85	20.09	-	-	-
P/FCF Ratio	26.56	32.02	-	-	-	-
P/OCF Ratio	25.94	31.27	-	-	-	-
EV/Sales Ratio	2.00	2.62	7.04	-	-	-
EV/EBITDA Ratio	23.98	36.14	-	-	-	-
EV/EBIT Ratio	31.55	41.28	-	-	-	-
EV/FCF Ratio	23.80	31.12	-	-	-	-
Debt / Equity Ratio	0.39	0.39	0.87	-1.11	-1.11	-1.12
Debt / EBITDA Ratio	1.98	1.98	33.34	-	-	-
Debt / FCF Ratio	1.96	1.96	-	-	-	-
Net Debt / Equity Ratio	-0.60	-0.60	-0.52	-1.03	-1.02	-1.04
Net Debt / EBITDA Ratio	-3.56	-3.56	34.41	-25.08	-13.06	-4.92
Net Debt / FCF Ratio	-3.07	-3.07	4.04	-38.06	-27.82	-3.82
Asset Turnover	1.31	1.31	1.22	1.18	1.03	-
Inventory Turnover	52.92	52.92	87.85	93.23	205.33	-
Quick Ratio	1.82	1.82	1.32	0.10	0.10	0.09
Current Ratio	1.89	1.89	1.40	0.11	0.11	0.11
Return on Equity (ROE)	15.92%	15.92%	-	-	-	-
Return on Assets (ROA)	5.21%	5.21%	-1.30%	-14.27%	-24.88%	-
Return on Capital Employed (ROCE)	14.20%	14.20%	-4.30%	4.80%	8.90%	22.50%
Earnings Yield	2.68%	2.23%	-40.53%	-	-	-
FCF Yield	3.76%	3.12%	-1.52%	-	-	-
Buyback Yield / Dilution	-64.24%	-64.24%	-5.18%	-	-10.18%	-