Bluestar Adisseo Company 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	Apr '26 Apr 9, 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	42,501	27,626	33,658	21,455	22,153	33,041
Market Cap Growth	47.28%	-17.92%	56.88%	-3.15%	-32.95%	7.04%
Enterprise Value	40,298	28,135	33,838	22,753	23,391	33,362
Last Close Price	13.80	8.93	12.27	7.78	7.88	11.55
PE Ratio	32.12	23.93	27.95	411.29	17.77	22.45
Forward PE	30.67	16.41	24.34	29.13	12.82	17.56
PS Ratio	2.47	1.60	2.17	1.63	1.53	2.57
PB Ratio	2.14	1.39	2.16	1.42	1.48	2.14
P/TBV Ratio	2.71	1.77	2.94	2.00	2.02	3.28
P/FCF Ratio	-	-	25.47	16.29	118.76	114.70
P/OCF Ratio	12.76	8.29	11.43	7.76	12.81	12.70
EV/Sales Ratio	2.34	1.63	2.18	1.73	1.61	2.59
EV/EBITDA Ratio	12.46	8.74	10.13	11.96	8.08	10.25
EV/EBIT Ratio	22.04	14.52	17.94	73.99	14.29	15.62
EV/FCF Ratio	-108.44	-	25.60	17.27	125.40	115.81
Debt / Equity Ratio	0.10	0.10	0.09	0.14	0.14	0.05
Debt / EBITDA Ratio	0.61	0.61	0.40	1.02	0.69	0.24
Debt / FCF Ratio	-	-	1.04	1.56	10.94	2.73
Net Debt / Equity Ratio	-0.11	-0.11	0.01	0.07	0.08	-0.09
Net Debt / EBITDA Ratio	-0.69	-0.69	0.03	0.55	0.43	-0.41
Net Debt / FCF Ratio	6.01	6.01	0.08	0.80	6.67	-4.61
Asset Turnover	0.69	0.69	0.71	0.62	0.69	0.62
Inventory Turnover	5.16	5.16	5.00	4.84	4.83	4.50
Quick Ratio	1.40	1.40	0.86	0.82	0.77	1.01
Current Ratio	2.06	2.06	1.65	1.51	1.60	1.61
Return on Equity (ROE)	6.52%	6.52%	7.87%	0.35%	8.23%	9.95%
Return on Assets (ROA)	4.84%	4.84%	5.39%	0.90%	4.84%	6.43%
Return on Invested Capital (ROIC)	8.14%	8.56%	9.08%	1.56%	8.77%	11.66%
Return on Capital Employed (ROCE)	8.30%	8.30%	10.30%	1.70%	9.30%	12.60%
Earnings Yield	2.72%	4.18%	3.58%	0.24%	5.63%	4.45%
FCF Yield	-0.87%	-1.34%	3.93%	6.14%	0.84%	0.87%
Dividend Yield	1.07%	1.69%	1.47%	0.77%	1.92%	1.54%
Payout Ratio	50.10%	50.10%	23.41%	1007.09%	43.23%	34.31%
Buyback Yield / Dilution	-0.20%	-0.20%	-	-	-	-
Total Shareholder Return	0.88%	1.49%	1.47%	0.77%	1.92%	1.54%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.