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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 5, 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	25,714	7,101	3,904	2,589	3,416	2,271
Market Cap Growth	223.96%	81.89%	50.77%	-24.20%	50.44%	-40.40%
Enterprise Value	27,921	9,369	5,937	5,496	5,610	3,545
Last Close Price	25.82	6.80	3.60	2.24	2.74	1.68
PE Ratio	28.66	9.46	6.80	7.07	10.38	8.27
Forward PE	21.18	8.01	6.70	6.62	8.56	6.41
PS Ratio	2.51	0.77	0.49	0.39	0.61	0.48
PB Ratio	3.16	0.91	0.52	0.37	0.46	0.34
P/TBV Ratio	4.95	1.33	0.74	0.54	0.66	0.46
P/FCF Ratio	25.45	12.02	3.37	3.71	79.57	21.46
P/OCF Ratio	18.56	7.20	2.37	2.65	11.06	10.21
PEG Ratio	-	1.05	1.05	1.05	1.05	1.05
EV/Sales Ratio	2.72	1.01	0.74	0.83	1.00	0.76
EV/EBITDA Ratio	18.26	7.11	5.55	7.52	9.73	7.58
EV/EBIT Ratio	21.05	8.08	6.35	8.93	11.73	9.16
EV/FCF Ratio	27.63	15.86	5.13	7.88	130.68	33.51
Debt / Equity Ratio	0.36	0.36	0.37	0.44	0.47	0.41
Debt / EBITDA Ratio	1.93	2.09	2.56	4.04	5.88	5.64
Debt / FCF Ratio	2.92	4.72	2.40	4.34	81.60	25.82
Net Debt / Equity Ratio	0.02	-0.03	-0.06	0.09	0.05	-0.04
Net Debt / EBITDA Ratio	0.12	-0.18	-0.45	0.89	0.59	-0.60
Net Debt / FCF Ratio	0.18	-0.39	-0.42	0.94	7.86	-2.65
Asset Turnover	0.62	0.59	0.54	0.46	0.38	0.37
Inventory Turnover	4.81	4.60	4.09	3.79	4.15	5.20
Quick Ratio	1.21	1.27	1.32	1.25	1.32	1.43
Current Ratio	1.53	1.60	1.68	1.66	1.67	1.69
Return on Equity (ROE)	16.12%	14.62%	11.79%	8.37%	7.28%	6.54%
Return on Assets (ROA)	4.98%	4.60%	3.95%	2.65%	2.03%	1.91%
Return on Invested Capital (ROIC)	13.73%	13.84%	11.51%	7.31%	5.98%	5.35%
Return on Capital Employed (ROCE)	14.80%	13.10%	11.10%	7.70%	5.60%	5.30%
Earnings Yield	3.47%	10.57%	14.71%	14.14%	9.63%	12.09%
FCF Yield	3.93%	8.32%	29.64%	26.93%	1.26%	4.66%
Dividend Yield	1.51%	5.54%	7.78%	10.29%	7.31%	11.90%
Payout Ratio	42.93%	36.03%	39.57%	52.05%	61.50%	77.93%
Buyback Yield / Dilution	0.10%	-0.15%	-0.34%	-0.03%	-0.12%	0.51%
Total Shareholder Return	1.66%	5.39%	7.43%	10.26%	7.19%	12.40%

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