NARI Technology 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	Apr '26 Apr 9, 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	207,970	202,069	179,297	163,354	221,984	122,799
Market Cap Growth	15.89%	12.70%	9.76%	-26.41%	80.77%	25.44%
Enterprise Value	191,995	188,224	169,041	156,235	216,286	118,484
Last Close Price	25.96	24.58	21.16	19.00	25.66	13.98
PE Ratio	25.80	26.55	24.99	25.34	39.34	25.31
Forward PE	23.32	23.00	21.62	22.85	31.58	27.30
PS Ratio	3.28	3.52	3.47	3.49	5.23	3.19
PB Ratio	3.94	3.83	3.55	3.60	5.48	3.37
P/TBV Ratio	4.41	4.29	3.97	4.02	6.10	3.75
P/FCF Ratio	17.45	21.84	19.23	30.56	83.63	56.56
P/OCF Ratio	14.86	18.23	15.90	18.65	47.53	21.79
PEG Ratio	2.16	1.75	1.51	1.68	1.68	1.68
EV/Sales Ratio	3.03	3.28	3.27	3.34	5.10	3.08
EV/EBITDA Ratio	18.70	18.99	17.66	18.17	27.46	17.27
EV/EBIT Ratio	22.06	22.51	21.32	21.58	32.76	20.65
EV/FCF Ratio	16.11	20.34	18.13	29.23	81.48	54.58
Debt / Equity Ratio	0.01	0.01	0.01	0.03	0.06	0.07
Debt / EBITDA Ratio	0.07	0.07	0.06	0.17	0.30	0.35
Debt / FCF Ratio	0.06	0.08	0.07	0.27	0.90	1.10
Net Debt / Equity Ratio	-0.37	-0.46	-0.43	-0.33	-0.28	-0.31
Net Debt / EBITDA Ratio	-1.91	-2.43	-2.27	-1.75	-1.45	-1.64
Net Debt / FCF Ratio	-1.64	-2.60	-2.33	-2.82	-4.32	-5.19
Asset Turnover	0.72	0.64	0.63	0.63	0.61	0.62
Inventory Turnover	3.31	4.00	4.18	4.25	3.96	4.17
Quick Ratio	1.45	1.56	1.58	1.50	1.35	1.33
Current Ratio	1.95	1.92	1.92	1.83	1.70	1.71
Return on Equity (ROE)	16.75%	15.79%	15.92%	16.08%	15.71%	15.10%
Return on Assets (ROA)	6.16%	5.84%	6.08%	6.06%	5.95%	5.81%
Return on Invested Capital (ROIC)	24.00%	26.00%	23.91%	21.35%	21.44%	21.42%
Return on Capital Employed (ROCE)	16.30%	15.60%	15.50%	15.70%	15.60%	15.10%
Earnings Yield	3.84%	3.77%	4.00%	3.95%	2.54%	3.95%
FCF Yield	5.73%	4.58%	5.20%	3.27%	1.20%	1.77%
Dividend Yield	2.14%	2.32%	2.55%	1.71%	1.11%	1.74%
Payout Ratio	71.86%	71.29%	36.97%	36.22%	35.51%	28.83%
Buyback Yield / Dilution	0.39%	0.13%	-0.18%	0.10%	-0.34%	0.56%
Total Shareholder Return	2.53%	2.45%	2.37%	1.81%	0.77%	2.30%

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