SHA:600103 Ratios and Metrics

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 27, 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	8,650	9,389	5,768	5,287	4,978	6,239
Market Cap Growth	81.07%	62.77%	9.09%	6.22%	-20.21%	43.16%
Enterprise Value	7,460	8,297	4,806	4,166	3,646	5,356
Last Close Price	3.86	4.18	2.54	2.35	2.18	2.73
PE Ratio	217.98	171.70	68.06	43.38	23.96	32.78
PS Ratio	3.66	3.88	2.22	1.98	1.70	2.18
PB Ratio	1.98	2.16	1.34	1.25	1.20	1.58
P/TBV Ratio	2.27	2.48	1.54	1.43	1.36	1.82
P/FCF Ratio	177.90	460.67	141.05	-	17.24	16.24
P/OCF Ratio	39.44	68.83	13.84	8.07	12.89	13.52
EV/Sales Ratio	3.16	3.43	1.85	1.56	1.25	1.87
EV/EBITDA Ratio	27.53	29.48	17.81	16.97	10.04	15.16
EV/EBIT Ratio	110.87	93.88	44.24	42.71	17.41	27.27
EV/FCF Ratio	153.43	407.11	117.52	-	12.63	13.94
Debt / Equity Ratio	0.15	0.15	0.20	0.22	0.14	0.15
Debt / EBITDA Ratio	2.41	2.31	3.16	3.68	1.63	1.67
Debt / FCF Ratio	13.43	32.20	21.01	-	2.07	1.55
Net Debt / Equity Ratio	-0.36	-0.35	-0.36	-0.37	-0.40	-0.35
Net Debt / EBITDA Ratio	-5.91	-5.48	-5.68	-6.39	-4.61	-3.88
Net Debt / FCF Ratio	-32.60	-75.74	-37.45	12.68	-5.80	-3.57
Asset Turnover	0.38	0.39	0.42	0.45	0.52	0.53
Inventory Turnover	3.42	3.32	3.97	3.94	3.93	4.05
Quick Ratio	1.95	1.92	1.62	1.77	2.08	2.13
Current Ratio	2.41	2.39	1.96	2.09	2.52	2.61
Return on Equity (ROE)	1.36%	1.69%	2.20%	3.13%	5.41%	5.26%
Return on Assets (ROA)	0.68%	0.89%	1.08%	1.02%	2.33%	2.26%
Return on Invested Capital (ROIC)	2.02%	2.57%	3.10%	3.41%	6.63%	6.31%
Return on Capital Employed (ROCE)	1.40%	1.90%	2.50%	2.20%	4.80%	4.70%
Earnings Yield	0.45%	0.58%	1.47%	2.31%	4.17%	3.05%
FCF Yield	0.56%	0.22%	0.71%	-2.34%	5.80%	6.16%
Dividend Yield	0.23%	0.21%	0.47%	0.71%	2.30%	-
Payout Ratio	104.62%	78.50%	69.43%	104.99%	8.30%	16.87%
Buyback Yield / Dilution	0.55%	0.47%	-0.55%	-0.00%	1.06%	3.00%
Total Shareholder Return	0.77%	0.68%	-0.07%	0.71%	3.36%	3.00%

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