Huatai Securities 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	194,324	157,657	128,598	119,997	180,731	176,457
Market Cap Growth	22.73%	22.60%	7.17%	-33.61%	2.42%	-7.54%
Last Close Price	16.04	12.68	8.82	7.58	10.51	9.45
PE Ratio	11.98	10.12	9.59	9.99	11.11	13.73
PS Ratio	4.11	3.68	3.34	3.55	3.60	4.56
PB Ratio	0.87	0.77	0.64	0.63	0.97	1.12
P/FCF Ratio	-	2.23	-	1.62	-	-
P/OCF Ratio	-	2.17	-	1.58	-	-
Debt / Equity Ratio	2.14	1.62	2.19	2.12	2.32	2.36
Debt / FCF Ratio	-	4.68	-	5.40	-	-
Net Debt / Equity Ratio	-0.73	-0.29	-0.14	-0.38	-0.56	-0.40
Net Debt / FCF Ratio	8.72	-0.83	0.78	-0.97	1.26	3.56
Asset Turnover	0.05	0.05	0.04	0.04	0.05	0.05
Quick Ratio	1.20	1.00	0.98	1.34	1.03	0.98
Current Ratio	1.38	1.43	1.43	1.91	1.27	1.25
Return on Equity (ROE)	7.92%	8.30%	7.45%	7.11%	9.57%	8.43%
Return on Assets (ROA)	1.65%	1.80%	1.49%	1.38%	1.79%	1.70%
Return on Invested Capital (ROIC)	2.42%	2.68%	2.09%	1.74%	2.46%	1.98%
Earnings Yield	8.35%	10.36%	10.92%	10.41%	9.06%	7.28%
FCF Yield	-9.70%	44.79%	-28.39%	61.93%	-46.38%	-10.01%
Dividend Yield	3.55%	4.36%	5.37%	6.71%	5.25%	5.03%
Payout Ratio	31.66%	83.60%	118.12%	94.08%	27.07%	24.96%
Buyback Yield / Dilution	-0.22%	-0.11%	-0.23%	0.00%	0.46%	-3.92%
Total Shareholder Return	3.26%	4.26%	5.14%	6.71%	5.71%	1.10%

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