Shanghai Dragon 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 14, 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	3,412	4,028	6,245	2,324	2,379	2,490
Market Cap Growth	-16.96%	-35.51%	168.74%	-2.32%	-4.44%	-22.79%
Enterprise Value	3,308	4,099	6,407	2,686	2,754	2,767
Last Close Price	8.03	9.44	14.61	5.44	5.57	5.83
PE Ratio	112.89	100.71	391.61	-	-	-
Forward PE	-	79.33	79.33	79.33	79.33	79.33
PS Ratio	1.88	2.28	3.51	1.06	0.81	0.77
PB Ratio	4.32	5.21	8.52	3.24	1.92	1.61
P/TBV Ratio	4.62	5.59	9.27	3.49	2.00	1.66
P/FCF Ratio	19.54	20.91	32.67	25.31	49.70	43.24
P/OCF Ratio	18.22	19.76	30.66	22.42	31.52	13.14
EV/Sales Ratio	1.82	2.32	3.60	1.22	0.93	0.85
EV/EBITDA Ratio	54.44	67.69	154.50	-	-	-
EV/EBIT Ratio	-	129.59	771.84	-	-	-
EV/FCF Ratio	18.94	21.28	33.52	29.26	57.53	48.06
Debt / Equity Ratio	0.26	0.44	0.61	0.72	0.49	0.38
Debt / EBITDA Ratio	3.36	3.71	6.14	-	-	-
Debt / FCF Ratio	1.17	1.75	2.35	5.61	12.60	10.09
Net Debt / Equity Ratio	-0.15	-0.19	0.03	0.23	0.17	0.13
Net Debt / EBITDA Ratio	-4.00	-2.42	0.46	-0.42	-0.74	-1.00
Net Debt / FCF Ratio	-0.70	-0.76	0.10	1.76	4.42	3.39
Asset Turnover	1.10	1.04	1.03	1.08	1.18	1.17
Inventory Turnover	3.07	3.38	2.76	4.04	4.33	3.31
Quick Ratio	0.97	1.02	0.92	0.77	0.91	0.98
Current Ratio	1.65	1.57	1.53	1.54	2.03	2.19
Return on Equity (ROE)	4.17%	5.52%	2.23%	-53.32%	-21.75%	-17.20%
Return on Assets (ROA)	0.18%	1.16%	0.30%	-12.92%	-8.07%	-5.25%
Return on Invested Capital (ROIC)	0.57%	3.99%	0.64%	-36.11%	-20.19%	-12.28%
Return on Capital Employed (ROCE)	0.50%	3.60%	0.90%	-46.20%	-21.90%	-14.10%
Earnings Yield	0.93%	0.99%	0.26%	-22.47%	-12.80%	-11.82%
FCF Yield	5.12%	4.78%	3.06%	3.95%	2.01%	2.31%
Dividend Yield	0.48%	0.40%	0.08%	-	-	-
Payout Ratio	73.82%	38.01%	83.30%	-	-	-
Buyback Yield / Dilution	18.06%	-11.45%	6.16%	-0.43%	0.78%	-11.32%
Total Shareholder Return	18.53%	-11.05%	6.24%	-0.43%	0.78%	-11.32%

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