Zhongshi Minan 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	Jul '26 Jul 10, 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	145	28	102	190	500	360
Market Cap Growth	278.00%	-72.61%	-46.32%	-62.00%	38.89%	17.65%
Enterprise Value	139	20	100	166	460	339
Last Close Price	0.42	0.48	1.97	3.68	9.68	6.97
PE Ratio	-	-	12.01	-	-	-
PS Ratio	1.34	0.26	0.95	1.34	3.63	3.06
PB Ratio	2.98	0.57	2.03	5.26	11.35	8.16
P/TBV Ratio	2.88	0.55	2.02	4.47	11.35	8.16
P/FCF Ratio	-	-	6.55	69.34	46.18	23.81
P/OCF Ratio	-	-	6.03	60.92	36.98	23.51
EV/Sales Ratio	1.29	0.19	0.92	1.17	3.34	2.89
EV/EBITDA Ratio	-	-	-	-	76.76	53.97
EV/FCF Ratio	-	-	6.39	60.43	42.46	22.44
Debt / Equity Ratio	0.51	0.51	0.29	0.72	0.63	0.69
Debt / EBITDA Ratio	-	-	4.29	-	2.77	2.95
Debt / FCF Ratio	-	-	0.95	9.47	2.54	2.02
Net Debt / Equity Ratio	-0.09	-0.09	-0.51	-0.96	-0.52	-0.63
Net Debt / EBITDA Ratio	0.25	0.25	29.02	2.95	-3.86	-4.42
Net Debt / FCF Ratio	0.12	0.12	-1.65	-12.63	-2.13	-1.84
Asset Turnover	0.77	0.77	0.88	1.17	1.20	1.02
Inventory Turnover	7.27	7.27	9.90	11.94	11.24	9.80
Quick Ratio	0.66	0.66	0.96	1.39	1.07	1.41
Current Ratio	1.30	1.30	1.57	1.65	1.33	1.65
Return on Equity (ROE)	-51.33%	-51.33%	13.82%	-22.33%	-0.96%	-7.07%
Return on Assets (ROA)	-8.15%	-8.15%	-1.21%	-7.09%	-0.63%	-1.82%
Return on Invested Capital (ROIC)	-40.97%	-51.72%	-16.31%	-120.08%	4.42%	-12.53%
Return on Capital Employed (ROCE)	-29.00%	-29.00%	-3.60%	-19.10%	-2.00%	-5.00%
Earnings Yield	-16.98%	-88.23%	8.33%	-0.44%	-0.09%	-0.90%
FCF Yield	-23.51%	-122.17%	15.27%	1.44%	2.17%	4.20%
Buyback Yield / Dilution	-29.00%	-29.00%	-37.45%	-	-	-