China Feihe 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 6, 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	30,034	35,759	49,417	38,717	60,213	93,149
Market Cap Growth	-46.40%	-27.64%	27.63%	-35.70%	-35.36%	-42.58%
Enterprise Value	14,866	19,897	31,904	22,222	43,968	76,676
Last Close Price	3.41	4.06	5.16	3.75	5.45	8.13
PE Ratio	14.59	16.57	13.01	10.37	10.78	11.04
Forward PE	11.02	10.64	10.98	7.25	8.72	8.85
PS Ratio	1.49	1.77	2.24	1.80	2.50	3.33
PB Ratio	1.03	1.23	1.69	1.34	2.09	3.39
P/TBV Ratio	1.11	1.32	1.80	1.42	2.23	3.65
P/FCF Ratio	41.97	49.97	17.32	13.47	14.01	15.83
P/OCF Ratio	12.19	14.52	11.11	8.48	8.48	11.14
PEG Ratio	0.67	-	3.34	2.12	0.86	0.79
EV/Sales Ratio	0.74	0.99	1.45	1.03	1.83	2.74
EV/EBITDA Ratio	4.03	5.42	5.55	4.32	6.22	7.42
EV/EBIT Ratio	4.77	6.33	6.28	4.93	6.72	7.81
EV/FCF Ratio	20.77	27.80	11.19	7.73	10.23	13.03
Debt / Equity Ratio	0.03	0.03	0.04	0.06	0.06	0.05
Debt / EBITDA Ratio	0.26	0.26	0.20	0.35	0.24	0.13
Debt / FCF Ratio	1.33	1.33	0.40	0.63	0.40	0.23
Net Debt / Equity Ratio	-0.59	-0.59	-0.66	-0.66	-0.69	-0.72
Net Debt / EBITDA Ratio	-4.64	-4.64	-3.33	-3.75	-2.82	-1.91
Net Debt / FCF Ratio	-23.82	-23.82	-6.70	-6.71	-4.63	-3.35
Asset Turnover	0.52	0.52	0.58	0.55	0.64	0.76
Inventory Turnover	2.72	2.72	3.17	3.23	3.96	4.50
Quick Ratio	2.50	2.50	2.99	2.70	2.67	2.59
Current Ratio	3.00	3.00	3.38	3.06	2.98	2.88
Return on Equity (ROE)	7.82%	7.82%	13.60%	12.70%	20.67%	33.25%
Return on Assets (ROA)	5.06%	5.06%	8.29%	7.13%	10.79%	16.73%
Return on Invested Capital (ROIC)	16.34%	17.44%	34.42%	33.26%	60.48%	108.63%
Return on Capital Employed (ROCE)	10.40%	10.40%	16.40%	14.20%	20.60%	32.60%
Earnings Yield	7.19%	6.04%	7.69%	9.65%	9.28%	9.05%
FCF Yield	2.38%	2.00%	5.77%	7.42%	7.14%	6.32%
Dividend Yield	7.29%	6.16%	6.33%	7.56%	5.24%	5.79%
Payout Ratio	115.85%	115.85%	72.83%	75.32%	43.15%	49.37%
Buyback Yield / Dilution	0.06%	0.06%	0.25%	-1.52%	1.76%	0.09%
Total Shareholder Return	7.30%	6.21%	6.58%	6.04%	6.99%	5.88%

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