Shangri-La Asia Ratios and Metrics

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 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	2,441	2,423	2,444	2,934	2,982	3,183
Market Cap Growth	4.33%	-0.88%	-16.68%	-1.63%	-6.30%	-14.75%
Enterprise Value	7,833	7,956	7,980	8,569	8,741	8,757
Last Close Price	11.44	12.06	11.79	14.33	15.10	17.49
PE Ratio	19.55	15.01	13.27	-	-	-
PS Ratio	1.11	1.11	1.14	2.01	2.40	3.08
PB Ratio	0.44	0.45	0.45	0.54	0.49	0.50
P/TBV Ratio	0.47	0.48	0.48	0.57	0.52	0.54
P/FCF Ratio	61.12	60.16	15.64	-	-	-
P/OCF Ratio	19.71	16.69	10.24	-	-	-
EV/Sales Ratio	3.56	3.64	3.73	5.86	7.04	8.47
EV/EBITDA Ratio	11.13	19.82	18.82	77.62	-	-
EV/EBIT Ratio	17.22	41.82	38.30	-	-	-
EV/FCF Ratio	196.13	197.53	51.06	-	-	-
Debt / Equity Ratio	1.41	1.28	1.14	1.14	1.04	1.03
Debt / EBITDA Ratio	17.52	15.56	13.36	39.43	-	-
Debt / FCF Ratio	195.43	172.30	40.04	-	-	-
Net Debt / Equity Ratio	0.93	0.92	0.96	0.99	0.91	0.88
Net Debt / EBITDA Ratio	12.74	12.39	12.37	48.47	-64.03	-28.11
Net Debt / FCF Ratio	127.86	123.48	33.57	-32.74	-25.46	-11.67
Asset Turnover	0.16	0.17	0.17	0.11	0.09	0.08
Inventory Turnover	33.34	32.65	31.74	25.71	23.40	20.80
Quick Ratio	1.54	1.32	0.83	0.59	0.53	0.79
Current Ratio	1.63	1.44	0.99	0.72	0.69	0.96
Return on Equity (ROE)	2.54%	3.36%	3.70%	-3.27%	-5.57%	-7.97%
Return on Assets (ROA)	0.88%	0.90%	1.02%	-0.55%	-1.57%	-2.09%
Return on Invested Capital (ROIC)	1.25%	1.27%	1.40%	-1.03%	-2.95%	-3.98%
Return on Capital Employed (ROCE)	1.60%	1.60%	1.80%	-1.10%	-3.00%	-3.70%
Earnings Yield	5.11%	6.66%	7.53%	-5.40%	-9.74%	-14.46%
FCF Yield	1.64%	1.66%	6.39%	-5.57%	-7.23%	-14.87%
Dividend Yield	3.34%	0.16%	0.16%	-	-	-
Payout Ratio	55.08%	56.79%	-	-	-	-
Buyback Yield / Dilution	-0.05%	0.14%	-0.45%	-0.01%	-0.03%	0.01%
Total Shareholder Return	3.29%	0.30%	-0.28%	-0.01%	-0.03%	0.01%

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