Xinyuan Real Estate 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	Jul '26 Jul 17, 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	0	15	16	22	41	144
Market Cap Growth	-99.50%	-8.21%	-25.06%	-47.23%	-71.36%	-39.50%
Enterprise Value	794	1,541	488	956	2,441	2,544
Last Close Price	0.01	2.64	2.72	4.01	6.30	22.00
PE Ratio	-	-	0.41	-	-	-
Forward PE	-	0.55	0.55	0.55	0.57	2.01
PS Ratio	0.00	0.03	0.02	0.02	0.03	0.08
PB Ratio	0.00	0.26	0.15	0.26	0.10	0.14
P/TBV Ratio	0.00	-	-	-	0.16	0.22
P/FCF Ratio	0.00	0.85	-	-	0.31	0.43
P/OCF Ratio	0.00	0.82	-	-	0.31	0.43
EV/Sales Ratio	4.57	3.00	0.61	1.01	1.59	1.46
EV/EBITDA Ratio	-	39.06	6.89	-	-	28.62
EV/EBIT Ratio	-	39.62	10.10	-	-	35.63
EV/FCF Ratio	5.88	87.54	-	-	18.28	7.58
Debt / Equity Ratio	4.85	31.45	18.25	25.94	5.68	2.95
Debt / EBITDA Ratio	-	42.48	26.54	-	-	31.25
Debt / FCF Ratio	7.10	102.54	-	-	17.57	9.02
Net Debt / Equity Ratio	4.06	29.75	16.99	22.38	4.44	2.04
Net Debt / EBITDA Ratio	-	43.28	25.78	-45.80	-10.94	23.52
Net Debt / FCF Ratio	5.94	97.00	-6.73	-3.49	13.74	6.23
Asset Turnover	0.02	0.10	0.14	0.16	0.22	0.23
Inventory Turnover	0.04	0.13	0.20	0.29	0.47	0.41
Quick Ratio	0.38	0.10	0.11	0.12	0.16	0.23
Current Ratio	1.09	1.12	1.08	1.02	1.00	1.24
Return on Equity (ROE)	-80.99%	-55.84%	32.10%	-104.30%	-57.43%	-7.42%
Return on Assets (ROA)	-1.10%	0.47%	0.54%	-0.55%	-1.65%	0.59%
Return on Invested Capital (ROIC)	-13.63%	-11.07%	0.90%	-2.68%	-6.82%	-2.11%
Return on Capital Employed (ROCE)	-10.90%	3.20%	4.10%	-5.10%	-11.20%	2.30%
Earnings Yield	-335120.11%	-340.09%	246.49%	-1207.62%	-1009.70%	-56.15%
FCF Yield	166570.01%	117.38%	-1659.15%	-2431.72%	323.13%	232.44%
Buyback Yield / Dilution	-	-5.20%	1.08%	-0.53%	0.27%	5.73%
Total Shareholder Return	-	-5.20%	1.08%	-0.53%	0.27%	5.73%