China Jushi 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 5, 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	136,917	68,454	45,596	39,351	54,883	72,857
Market Cap Growth	166.17%	50.13%	15.87%	-28.30%	-24.67%	4.22%
Enterprise Value	150,685	81,909	59,874	53,136	64,864	82,245
Last Close Price	34.50	17.10	11.05	9.31	12.52	16.12
PE Ratio	36.03	20.84	18.65	12.93	8.30	12.09
Forward PE	22.61	18.40	17.95	14.25	9.24	11.04
PS Ratio	6.96	3.63	2.88	2.65	2.72	3.70
PB Ratio	4.05	2.10	1.45	1.31	1.91	3.10
P/TBV Ratio	4.46	2.32	1.60	1.45	2.10	3.42
P/FCF Ratio	48.99	24.17	62.51	-	-	31.33
P/OCF Ratio	30.33	16.30	22.44	45.38	13.31	12.18
PEG Ratio	0.59	0.35	0.35	0.35	0.35	0.35
EV/Sales Ratio	7.66	4.34	3.78	3.57	3.21	4.17
EV/EBITDA Ratio	19.30	11.61	11.82	11.42	8.80	9.67
EV/EBIT Ratio	28.60	17.84	21.22	20.49	11.50	12.27
EV/FCF Ratio	53.91	28.92	82.09	-	-	35.37
Debt / Equity Ratio	0.45	0.45	0.47	0.48	0.43	0.53
Debt / EBITDA Ratio	1.94	2.07	2.94	3.11	1.70	1.46
Debt / FCF Ratio	5.42	5.16	20.46	-	-	5.34
Net Debt / Equity Ratio	0.36	0.34	0.38	0.38	0.34	0.39
Net Debt / EBITDA Ratio	1.58	1.57	2.33	2.44	1.34	1.07
Net Debt / FCF Ratio	4.40	3.92	16.18	-19.19	-6.93	3.91
Asset Turnover	0.36	0.35	0.30	0.30	0.44	0.49
Inventory Turnover	3.46	3.26	2.73	2.48	4.13	5.71
Quick Ratio	0.82	0.72	0.57	0.58	0.59	0.83
Current Ratio	1.18	1.05	0.90	0.93	0.93	1.01
Return on Equity (ROE)	12.03%	10.67%	8.23%	10.74%	26.07%	29.32%
Return on Assets (ROA)	6.04%	5.31%	3.35%	3.22%	7.62%	10.40%
Return on Invested Capital (ROIC)	9.77%	8.69%	5.62%	5.52%	13.42%	18.12%
Return on Capital Employed (ROCE)	12.30%	11.10%	7.30%	6.90%	15.70%	22.40%
Earnings Yield	2.79%	4.80%	5.36%	7.74%	12.04%	8.27%
FCF Yield	2.04%	4.14%	1.60%	-1.51%	-2.59%	3.19%
Dividend Yield	1.10%	2.10%	2.17%	2.95%	4.16%	2.98%
Payout Ratio	43.01%	49.96%	58.19%	82.18%	34.63%	19.29%
Buyback Yield / Dilution	0.28%	0.07%	-0.00%	-0.00%	0.00%	-0.01%
Total Shareholder Return	1.38%	2.18%	2.17%	2.95%	4.16%	2.97%

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