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 29, 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	40,930	27,626	33,658	21,455	22,153	33,041
Market Cap Growth	44.39%	-17.92%	56.88%	-3.15%	-32.95%	7.04%
Enterprise Value	39,101	28,135	33,838	22,753	23,391	33,362
Last Close Price	13.29	8.93	12.27	7.78	7.88	11.55
PE Ratio	36.96	23.93	27.95	411.29	17.77	22.45
Forward PE	-	16.41	24.34	29.13	12.82	17.56
PS Ratio	2.36	1.60	2.17	1.63	1.53	2.57
PB Ratio	2.08	1.39	2.16	1.42	1.48	2.14
P/TBV Ratio	2.63	1.77	2.94	2.00	2.02	3.28
P/FCF Ratio	-	-	25.47	16.29	118.76	114.70
P/OCF Ratio	13.59	8.29	11.43	7.76	12.81	12.70
EV/Sales Ratio	2.26	1.63	2.18	1.73	1.61	2.59
EV/EBITDA Ratio	13.20	8.74	10.13	11.96	8.08	10.25
EV/EBIT Ratio	24.44	14.52	17.94	73.99	14.29	15.62
EV/FCF Ratio	-79.64	-	25.60	17.27	125.40	115.81
Debt / Equity Ratio	0.14	0.10	0.09	0.14	0.14	0.05
Debt / EBITDA Ratio	0.87	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	-0.09	-0.11	0.01	0.07	0.08	-0.09
Net Debt / EBITDA Ratio	-0.63	-0.69	0.03	0.55	0.43	-0.41
Net Debt / FCF Ratio	3.79	6.01	0.08	0.80	6.67	-4.61
Asset Turnover	0.68	0.69	0.71	0.62	0.69	0.62
Inventory Turnover	4.92	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	2.04	2.06	1.65	1.51	1.60	1.61
Return on Equity (ROE)	5.56%	6.52%	7.87%	0.35%	8.23%	9.95%
Return on Assets (ROA)	4.13%	4.84%	5.39%	0.90%	4.84%	6.43%
Return on Invested Capital (ROIC)	7.12%	8.56%	9.08%	1.56%	8.77%	11.66%
Return on Capital Employed (ROCE)	7.30%	8.30%	10.30%	1.70%	9.30%	12.60%
Earnings Yield	2.43%	4.18%	3.58%	0.24%	5.63%	4.45%
FCF Yield	-1.20%	-1.34%	3.93%	6.14%	0.84%	0.87%
Dividend Yield	1.14%	1.69%	1.47%	0.77%	1.92%	1.54%
Payout Ratio	56.76%	50.10%	23.41%	1007.09%	43.23%	34.31%
Buyback Yield / Dilution	-3.53%	-0.20%	-	-	-	-
Total Shareholder Return	-2.40%	1.49%	1.47%	0.77%	1.92%	1.54%

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