Cinda Real Estate 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	Feb '26 Feb 5, 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	9,953	11,864	10,238	14,659	10,638	11,550
Market Cap Growth	-20.14%	15.88%	-30.16%	37.80%	-7.90%	1.50%
Enterprise Value	39,842	36,150	32,751	36,442	32,958	23,196
Last Close Price	3.49	4.16	3.59	5.09	3.65	3.97
PE Ratio	-	-	20.26	26.63	13.05	7.69
Forward PE	-	6.99	6.99	6.99	6.99	6.99
PS Ratio	1.38	1.48	0.90	0.80	0.48	0.45
PB Ratio	0.45	0.46	0.41	0.58	0.43	0.48
P/TBV Ratio	0.54	0.50	0.42	0.61	0.45	0.50
P/FCF Ratio	4.28	-	15.22	8.05	3.96	1.57
P/OCF Ratio	4.24	-	14.37	7.97	3.92	1.57
EV/Sales Ratio	5.52	4.50	2.87	2.00	1.49	0.90
EV/EBITDA Ratio	-	39.16	23.06	14.49	51.23	6.00
EV/EBIT Ratio	-	40.19	23.67	14.64	53.75	6.04
EV/FCF Ratio	17.13	-	48.67	20.02	12.26	3.16
Debt / Equity Ratio	1.62	1.25	1.33	1.35	1.36	1.48
Debt / EBITDA Ratio	-	34.74	23.46	13.35	50.23	9.18
Debt / FCF Ratio	15.25	-	50.02	18.62	12.46	4.87
Asset Turnover	0.09	0.10	0.13	0.21	0.24	0.27
Inventory Turnover	0.17	0.18	0.23	0.33	0.41	0.35
Quick Ratio	0.42	0.44	0.68	0.70	0.53	0.61
Current Ratio	1.63	1.78	2.17	1.81	1.83	1.62
Return on Equity (ROE)	-27.68%	-3.16%	2.39%	2.31%	3.46%	7.43%
Return on Assets (ROA)	-0.60%	0.71%	1.01%	1.77%	0.42%	2.49%
Return on Invested Capital (ROIC)	-1.57%	1.88%	2.30%	2.44%	0.97%	6.49%
Return on Capital Employed (ROCE)	-1.60%	1.80%	2.40%	4.90%	1.20%	8.90%
Earnings Yield	-60.34%	-6.61%	4.94%	3.75%	7.66%	13.00%
FCF Yield	23.37%	-9.72%	6.57%	12.42%	25.26%	63.57%
Dividend Yield	-	-	-	0.79%	1.92%	-
Payout Ratio	-	-	481.26%	364.92%	273.96%	239.62%
Buyback Yield / Dilution	-1.96%	-3.41%	3.08%	-3.05%	0.80%	0.86%
Total Shareholder Return	-1.96%	-3.41%	3.08%	-2.26%	2.72%	0.86%

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