Green Tea 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 2025	FY 2024	FY 2023	FY 2022
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
Market Capitalization	4,794	4,448	-	-	-
Enterprise Value	4,850	4,218	-	-	-
Last Close Price	7.28	6.62	-	-	-
PE Ratio	8.18	8.22	-	-	-
Forward PE	6.47	6.90	-	-	-
PS Ratio	0.90	0.84	-	-	-
PB Ratio	2.46	2.28	-	-	-
P/TBV Ratio	2.46	2.28	-	-	-
P/FCF Ratio	6.12	5.68	-	-	-
P/OCF Ratio	4.08	3.79	-	-	-
PEG Ratio	-	0.29	-	-	-
EV/Sales Ratio	0.92	0.80	-	-	-
EV/EBITDA Ratio	3.97	4.42	-	-	-
EV/EBIT Ratio	7.04	6.13	-	-	-
EV/FCF Ratio	6.19	5.38	-	-	-
Debt / Equity Ratio	0.73	0.73	1.43	2.23	1.75
Debt / EBITDA Ratio	1.16	1.16	1.26	1.15	2.07
Debt / FCF Ratio	1.81	1.81	2.77	1.90	6.40
Net Debt / Equity Ratio	0.03	0.03	1.08	1.08	1.38
Net Debt / EBITDA Ratio	0.06	0.06	1.24	0.72	2.76
Net Debt / FCF Ratio	0.07	0.07	2.09	0.92	5.04
Asset Turnover	1.52	1.52	1.57	1.70	-
Inventory Turnover	47.39	47.39	39.02	39.31	-
Quick Ratio	1.58	1.58	0.72	0.63	0.67
Current Ratio	1.75	1.75	0.91	0.75	0.84
Return on Equity (ROE)	38.53%	38.53%	59.07%	66.97%	-
Return on Assets (ROA)	12.36%	12.36%	11.59%	12.70%	-
Return on Invested Capital (ROIC)	28.93%	30.63%	30.75%	33.20%	2.43%
Return on Capital Employed (ROCE)	21.80%	21.80%	26.20%	34.60%	5.60%
Earnings Yield	11.29%	12.17%	-	-	-
FCF Yield	16.34%	17.61%	-	-	-
Dividend Yield	7.14%	7.85%	-	-	-
Payout Ratio	-	-	99.96%	-	-
Buyback Yield / Dilution	-13.95%	-13.95%	0.05%	-0.02%	-
Total Shareholder Return	-6.81%	-6.09%	0.05%	-0.02%	-