SPIC Hydropower Ratios and Metrics

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 19, 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	62,593	10,143	4,740	4,373	6,668	5,567
Market Cap Growth	537.23%	114.00%	8.39%	-34.43%	19.78%	25.75%
Enterprise Value	64,187	11,391	6,735	6,775	9,081	7,472
PE Ratio	17285.24	282.04	87.75	-	120.12	211.41
PS Ratio	13.72	2.15	1.12	1.06	1.50	1.51
PB Ratio	11.12	1.82	0.85	0.79	1.20	1.01
P/FCF Ratio	-	23.82	11.85	24.37	19.58	-
P/OCF Ratio	92.43	12.34	8.09	14.98	12.34	62.41
EV/Sales Ratio	14.07	2.41	1.58	1.64	2.04	2.03
EV/EBITDA Ratio	124.69	19.47	12.05	13.40	16.20	17.39
EV/EBIT Ratio	-	65.07	46.72	73.93	55.60	111.74
EV/FCF Ratio	-149.82	26.76	16.83	37.76	26.66	-
Debt / Equity Ratio	0.32	0.22	0.30	0.40	0.37	0.29
Debt / EBITDA Ratio	3.53	2.06	2.99	4.29	3.70	3.74
Debt / FCF Ratio	-	2.84	4.20	12.16	6.11	-
Net Debt / Equity Ratio	0.21	0.11	0.17	0.29	0.29	0.21
Net Debt / EBITDA Ratio	2.29	1.03	1.73	3.13	2.93	2.69
Net Debt / FCF Ratio	-2.74	1.42	2.42	8.81	4.82	-1.84
Quick Ratio	1.20	1.15	1.14	1.06	1.00	0.99
Current Ratio	1.43	1.30	1.30	1.22	1.23	1.23
Asset Turnover	0.47	0.49	0.42	0.40	0.44	0.39
Return on Equity (ROE)	0.30%	0.98%	0.82%	-0.71%	1.16%	0.74%
Return on Assets (ROA)	0.68%	1.14%	0.89%	0.55%	1.02%	0.45%
Return on Capital Employed (ROCE)	1.50%	2.80%	2.20%	1.30%	2.30%	1.10%
Earnings Yield	0.01%	0.36%	1.14%	-0.64%	0.83%	0.47%
FCF Yield	-0.68%	4.20%	8.44%	4.10%	5.11%	-11.29%
Dividend Yield	-	-	0.46%	-	0.25%	0.16%
Payout Ratio	1170.42%	199.76%	136.65%	-	-	333.45%
Buyback Yield / Dilution	6.83%	6.78%	-9.75%	11.35%	9.65%	-10.64%
Total Shareholder Return	6.83%	6.78%	-9.29%	11.35%	9.90%	-10.49%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.