Ximei Resources Holding 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 15, 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	5,955	2,470	1,084	1,364	1,480	1,422
Market Cap Growth	313.51%	127.94%	-20.58%	-7.79%	4.05%	118.43%
Enterprise Value	7,016	3,325	1,636	1,767	2,002	1,495
Last Close Price	15.67	6.48	2.95	3.72	4.03	4.65
PE Ratio	29.41	12.94	8.20	14.21	12.50	11.35
PS Ratio	2.39	0.99	0.56	0.88	1.28	1.52
PB Ratio	3.47	1.44	0.78	1.12	1.31	1.86
P/TBV Ratio	3.79	1.57	0.86	1.20	1.39	1.86
P/FCF Ratio	-	-	10.43	-	-	-
P/OCF Ratio	-	-	8.56	-	-	10.35
EV/Sales Ratio	2.81	1.33	0.84	1.14	1.74	1.59
EV/EBITDA Ratio	24.18	11.56	7.11	9.36	9.07	9.17
EV/EBIT Ratio	28.39	13.11	8.68	11.48	9.95	10.14
EV/FCF Ratio	-	-	15.74	-	-	-
Debt / Equity Ratio	0.82	0.82	0.47	0.59	0.51	0.60
Debt / EBITDA Ratio	4.76	4.76	2.71	3.66	2.56	2.70
Debt / FCF Ratio	-	-	6.22	-	-	-
Net Debt / Equity Ratio	0.53	0.53	0.32	0.49	0.19	0.33
Net Debt / EBITDA Ratio	3.19	3.19	1.93	3.13	0.95	1.52
Net Debt / FCF Ratio	-4.19	-4.19	4.27	-1.73	-0.89	-6.13
Asset Turnover	0.85	0.85	0.90	0.77	0.73	0.79
Inventory Turnover	1.98	1.98	2.00	1.83	1.86	2.11
Quick Ratio	0.94	0.94	0.88	0.78	1.10	0.84
Current Ratio	1.97	1.97	2.26	1.91	2.31	1.78
Return on Equity (ROE)	12.89%	12.89%	11.15%	9.82%	13.23%	17.84%
Return on Assets (ROA)	5.41%	5.41%	5.44%	4.81%	8.00%	7.75%
Return on Invested Capital (ROIC)	8.17%	9.47%	8.68%	8.69%	15.32%	14.49%
Return on Capital Employed (ROCE)	11.40%	11.40%	12.30%	11.50%	15.10%	18.20%
Earnings Yield	3.21%	7.73%	12.20%	7.04%	8.00%	8.81%
FCF Yield	-3.67%	-8.85%	9.59%	-25.09%	-15.96%	-2.85%
Dividend Yield	0.40%	1.01%	1.88%	-	-	-
Payout Ratio	12.74%	12.74%	2.56%	-	-	-
Buyback Yield / Dilution	-0.29%	-0.29%	0.27%	-10.41%	-8.55%	-5.11%
Total Shareholder Return	0.13%	0.72%	2.15%	-10.41%	-8.55%	-5.11%