Wasion Holdings 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	30,255	17,109	7,101	3,904	2,589	3,416
Market Cap Growth	281.66%	140.95%	81.89%	50.77%	-24.20%	50.44%
Enterprise Value	32,006	19,317	9,369	5,937	5,496	5,610
Last Close Price	30.38	17.18	6.80	3.60	2.24	2.74
PE Ratio	25.61	14.53	9.46	6.80	7.07	10.38
Forward PE	19.21	13.50	8.01	6.70	6.62	8.56
PS Ratio	2.70	1.53	0.77	0.49	0.39	0.61
PB Ratio	3.27	1.85	0.91	0.52	0.37	0.46
P/TBV Ratio	5.05	2.86	1.33	0.74	0.54	0.66
P/FCF Ratio	-	-	12.02	3.37	3.71	79.57
P/OCF Ratio	-	-	7.20	2.37	2.65	11.06
PEG Ratio	0.96	1.05	1.05	1.05	1.05	1.05
EV/Sales Ratio	2.86	1.72	1.01	0.74	0.83	1.00
EV/EBITDA Ratio	15.88	9.59	7.11	5.55	7.52	9.73
EV/EBIT Ratio	17.31	10.45	8.08	6.35	8.93	11.73
EV/FCF Ratio	-	-	15.86	5.13	7.88	130.68
Debt / Equity Ratio	0.30	0.30	0.36	0.37	0.44	0.47
Debt / EBITDA Ratio	1.39	1.39	2.09	2.56	4.04	5.88
Debt / FCF Ratio	-	-	4.72	2.40	4.34	81.60
Net Debt / Equity Ratio	-0.06	-0.06	-0.03	-0.06	0.09	0.05
Net Debt / EBITDA Ratio	-0.28	-0.28	-0.18	-0.45	0.89	0.59
Net Debt / FCF Ratio	-	-	-0.39	-0.42	0.94	7.86
Asset Turnover	0.61	0.61	0.59	0.54	0.46	0.38
Inventory Turnover	4.79	4.79	4.60	4.09	3.79	4.15
Quick Ratio	1.30	1.30	1.27	1.32	1.25	1.32
Current Ratio	1.65	1.65	1.60	1.68	1.66	1.67
Return on Equity (ROE)	18.94%	18.94%	14.62%	11.79%	8.37%	7.28%
Return on Assets (ROA)	6.23%	6.23%	4.60%	3.95%	2.65%	2.03%
Return on Invested Capital (ROIC)	18.05%	18.91%	13.84%	11.51%	7.31%	5.98%
Return on Capital Employed (ROCE)	17.50%	17.50%	13.10%	11.10%	7.70%	5.60%
Earnings Yield	3.89%	6.88%	10.57%	14.71%	14.14%	9.63%
FCF Yield	-	-	8.32%	29.64%	26.93%	1.26%
Dividend Yield	1.42%	-	5.54%	7.78%	10.29%	7.31%
Payout Ratio	-	-	36.03%	39.57%	52.05%	61.50%
Buyback Yield / Dilution	-0.26%	-0.26%	-0.15%	-0.34%	-0.03%	-0.12%
Total Shareholder Return	1.12%	-0.26%	5.39%	7.43%	10.26%	7.19%

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.