Huatai Securities Ratios and Metrics

Market cap in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 10, 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	20,067	16,213	12,924	12,773	17,117	16,669
Market Cap Growth	27.97%	25.45%	1.19%	-25.38%	2.69%	-9.90%
Last Close Price	19.82	20.92	14.76	15.13	17.18	16.94
PE Ratio	12.93	10.12	9.59	9.99	11.11	13.73
PS Ratio	4.44	3.68	3.34	3.55	3.60	4.56
PB Ratio	0.93	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	7.73%	10.36%	10.92%	10.41%	9.06%	7.28%
FCF Yield	-8.98%	44.79%	-28.39%	61.93%	-46.38%	-10.01%
Dividend Yield	1.69%	0.27%	0.32%	0.36%	0.30%	0.27%
Payout Ratio	64.42%	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	1.46%	0.17%	0.09%	0.36%	0.76%	-3.66%

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