Jiangxi Changyun 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 21, 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	1,932	1,843	1,528	1,826	1,695	1,431
Market Cap Growth	18.91%	20.67%	-16.36%	7.72%	18.49%	11.78%
Enterprise Value	3,361	3,414	3,138	3,349	3,751	3,605
Last Close Price	6.79	6.48	5.37	6.42	5.96	5.02
PE Ratio	123.97	114.99	138.48	-	-	124.68
PS Ratio	1.40	1.27	0.98	1.18	1.17	0.79
PB Ratio	1.72	1.60	1.34	1.58	1.39	1.02
P/TBV Ratio	144.89	56.10	-	-	-	-
P/FCF Ratio	11.76	16.48	22.59	13.83	-	24.83
P/OCF Ratio	5.93	5.96	4.56	4.93	8.48	3.31
EV/Sales Ratio	2.43	2.35	2.01	2.17	2.58	1.98
EV/EBITDA Ratio	10.43	11.14	10.11	13.50	28.01	9.38
EV/EBIT Ratio	48.39	50.72	42.81	830.17	-	121.08
EV/FCF Ratio	20.46	30.53	46.40	25.36	-	62.55
Debt / Equity Ratio	1.46	1.36	1.49	1.38	1.46	1.66
Debt / EBITDA Ratio	5.08	4.93	5.28	6.27	12.79	6.03
Debt / FCF Ratio	9.95	14.08	25.09	12.06	-	40.25
Net Debt / Equity Ratio	1.09	1.04	1.17	1.18	1.10	1.31
Net Debt / EBITDA Ratio	3.94	3.92	4.28	5.48	10.03	4.76
Net Debt / FCF Ratio	7.41	10.74	19.65	10.30	-60.80	31.73
Asset Turnover	0.31	0.32	0.35	0.33	0.29	0.33
Inventory Turnover	55.55	62.83	54.72	33.46	26.05	19.91
Quick Ratio	0.25	0.25	0.25	0.20	0.24	0.24
Current Ratio	0.29	0.28	0.28	0.23	0.29	0.33
Return on Equity (ROE)	2.58%	2.57%	2.05%	-4.98%	-12.91%	0.83%
Return on Assets (ROA)	0.97%	0.94%	1.01%	0.06%	-2.21%	0.34%
Return on Invested Capital (ROIC)	1.92%	1.81%	1.49%	0.16%	-6.07%	0.22%
Return on Capital Employed (ROCE)	4.40%	4.30%	4.80%	0.30%	-12.20%	1.80%
Earnings Yield	0.75%	0.87%	0.72%	-3.17%	-8.72%	0.80%
FCF Yield	8.50%	6.07%	4.43%	7.23%	-1.30%	4.03%
Dividend Yield	-	-	-	-	-	0.26%
Payout Ratio	270.63%	265.67%	488.71%	-	-	988.92%
Buyback Yield / Dilution	6.01%	3.12%	4.87%	-1.93%	0.87%	-9.87%
Total Shareholder Return	6.01%	3.12%	4.87%	-1.93%	0.87%	-9.61%

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