Binjiang Service 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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 12, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	6,462	5,570	4,561	5,274	6,053	3,947
Market Cap Growth	20.52%	22.12%	-13.52%	-12.88%	53.36%	98.33%
Enterprise Value	2,905	3,753	2,104	3,563	4,683	2,802
Last Close Price	23.38	18.75	13.74	15.12	17.01	10.70
PE Ratio	10.19	9.58	8.40	11.32	15.33	15.14
Forward PE	9.16	8.26	6.51	8.74	-	-
PS Ratio	1.49	1.46	1.47	2.35	3.53	3.46
PB Ratio	3.55	3.29	2.69	3.63	5.07	3.87
P/TBV Ratio	3.71	3.43	2.79	3.74	5.24	3.95
P/FCF Ratio	7.76	9.78	4.58	4.24	21.50	10.74
P/OCF Ratio	7.47	9.33	4.46	4.15	20.35	10.46
EV/Sales Ratio	0.67	0.98	0.68	1.59	2.73	2.46
EV/EBITDA Ratio	3.54	4.90	3.20	6.04	9.68	9.35
EV/EBIT Ratio	3.63	5.01	3.26	6.12	9.81	9.49
EV/FCF Ratio	3.49	6.59	2.11	2.86	16.63	7.62
Debt / Equity Ratio	0.00	0.00	0.00	0	0.00	0.00
Debt / EBITDA Ratio	0.00	0.00	0.01	0.00	0.00	0.01
Debt / FCF Ratio	0.00	0.01	0.00	0	0.01	0.01
Net Debt / Equity Ratio	-1.99	-1.42	-1.16	-1.65	-1.22	-1.38
Net Debt / EBITDA Ratio	-4.45	-3.15	-2.99	-4.07	-3.02	-4.70
Net Debt / FCF Ratio	-4.36	-4.24	-1.98	-1.93	-5.19	-3.83
Asset Turnover	0.87	0.87	0.80	0.85	0.88	0.71
Inventory Turnover	10.25	10.32	10.78	12.28	14.48	15.52
Quick Ratio	1.21	1.00	0.90	1.44	1.89	1.97
Current Ratio	1.35	1.16	1.05	1.57	2.09	2.13
Return on Equity (ROE)	37.59%	35.33%	35.58%	37.08%	35.48%	27.80%
Return on Assets (ROA)	9.93%	10.58%	10.39%	13.77%	15.25%	11.48%
Return on Capital Employed (ROCE)	43.00%	43.80%	37.50%	39.20%	39.90%	28.90%
Earnings Yield	9.82%	10.44%	11.90%	8.83%	6.52%	6.61%
FCF Yield	12.89%	10.23%	21.84%	23.60%	4.65%	9.31%
Dividend Yield	7.28%	8.03%	8.57%	6.62%	5.01%	5.27%
Payout Ratio	27.48%	92.37%	52.63%	26.96%	67.95%	36.49%
Buyback Yield / Dilution	-	-	-	-	-	-6.13%
Total Shareholder Return	7.26%	8.03%	8.57%	6.62%	5.01%	-0.86%

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