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	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	1,974	1,843	1,528	1,826	1,695	1,431
Market Cap Growth	21.97%	20.67%	-16.36%	7.72%	18.49%	11.78%
Enterprise Value	3,393	3,414	3,138	3,349	3,751	3,605
Last Close Price	6.94	6.48	5.37	6.42	5.96	5.02
PE Ratio	115.67	114.99	138.48	-	-	124.68
PS Ratio	1.36	1.27	0.98	1.18	1.17	0.79
PB Ratio	1.71	1.60	1.34	1.58	1.39	1.02
P/TBV Ratio	60.08	56.10	-	-	-	-
P/FCF Ratio	17.65	16.48	22.59	13.83	-	24.83
P/OCF Ratio	6.39	5.96	4.56	4.93	8.48	3.31
EV/Sales Ratio	2.34	2.35	2.01	2.17	2.58	1.98
EV/EBITDA Ratio	10.62	11.14	10.11	13.50	28.01	9.38
EV/EBIT Ratio	50.41	50.72	42.81	830.17	-	121.08
EV/FCF Ratio	30.34	30.53	46.40	25.36	-	62.55
Debt / Equity Ratio	1.36	1.36	1.49	1.38	1.46	1.66
Debt / EBITDA Ratio	4.93	4.93	5.28	6.27	12.79	6.03
Debt / FCF Ratio	14.08	14.08	25.09	12.06	-	40.25
Net Debt / Equity Ratio	1.04	1.04	1.17	1.18	1.10	1.31
Net Debt / EBITDA Ratio	3.92	3.92	4.28	5.48	10.03	4.76
Net Debt / FCF Ratio	10.74	10.74	19.65	10.30	-60.80	31.73
Asset Turnover	0.32	0.32	0.35	0.33	0.29	0.33
Inventory Turnover	62.83	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	0.28	0.28	0.28	0.23	0.29	0.33
Return on Equity (ROE)	2.57%	2.57%	2.05%	-4.98%	-12.91%	0.83%
Return on Assets (ROA)	0.94%	0.94%	1.01%	0.06%	-2.21%	0.34%
Return on Invested Capital (ROIC)	1.81%	1.81%	1.49%	0.16%	-6.07%	0.22%
Return on Capital Employed (ROCE)	4.30%	4.30%	4.80%	0.30%	-12.20%	1.80%
Earnings Yield	0.81%	0.87%	0.72%	-3.17%	-8.72%	0.80%
FCF Yield	5.66%	6.07%	4.43%	7.23%	-1.30%	4.03%
Dividend Yield	-	-	-	-	-	0.26%
Payout Ratio	265.67%	265.67%	488.71%	-	-	988.92%
Buyback Yield / Dilution	3.12%	3.12%	4.87%	-1.93%	0.87%	-9.87%
Total Shareholder Return	3.12%	3.12%	4.87%	-1.93%	0.87%	-9.61%

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