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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 14, 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	8,841	9,839	11,864	10,238	14,659	10,638
Market Cap Growth	-32.46%	-17.07%	15.88%	-30.16%	37.80%	-7.90%
Enterprise Value	20,521	39,728	36,150	32,751	36,442	32,958
Last Close Price	3.10	3.45	4.16	3.59	5.09	3.65
PE Ratio	-	-	-	20.26	26.63	13.05
Forward PE	-	6.99	6.99	6.99	6.99	6.99
PS Ratio	1.93	2.15	1.48	0.90	0.80	0.48
PB Ratio	0.46	0.52	0.46	0.41	0.58	0.43
P/TBV Ratio	0.56	0.62	0.50	0.42	0.61	0.45
P/FCF Ratio	18.52	20.62	-	15.22	8.05	3.96
P/OCF Ratio	17.31	19.27	-	14.37	7.97	3.92
EV/Sales Ratio	4.48	8.67	4.50	2.87	2.00	1.49
EV/EBITDA Ratio	-	-	39.16	23.06	14.49	51.23
EV/EBIT Ratio	-	-	40.19	23.67	14.64	53.75
EV/FCF Ratio	43.00	83.24	-	48.67	20.02	12.26
Debt / Equity Ratio	1.01	1.01	1.25	1.33	1.35	1.36
Debt / EBITDA Ratio	-	-	34.74	23.46	13.35	50.23
Debt / FCF Ratio	40.13	40.13	-	50.02	18.62	12.46
Net Debt / Equity Ratio	0.45	0.45	0.94	0.80	0.48	0.72
Net Debt / EBITDA Ratio	-5.40	-5.40	26.30	14.16	4.83	27.56
Net Debt / FCF Ratio	18.04	18.04	-21.04	29.88	6.68	6.60
Asset Turnover	0.06	0.06	0.10	0.13	0.21	0.24
Inventory Turnover	0.10	0.10	0.18	0.23	0.33	0.41
Quick Ratio	0.52	0.52	0.44	0.68	0.70	0.53
Current Ratio	1.73	1.73	1.78	2.17	1.81	1.83
Return on Equity (ROE)	-38.79%	-38.79%	-3.16%	2.39%	2.31%	3.46%
Return on Assets (ROA)	-1.32%	-1.32%	0.71%	1.01%	1.77%	0.42%
Return on Invested Capital (ROIC)	-4.27%	-4.17%	1.88%	2.30%	2.44%	0.97%
Return on Capital Employed (ROCE)	-3.50%	-3.50%	1.80%	2.40%	4.90%	1.20%
Earnings Yield	-89.08%	-80.04%	-6.61%	4.94%	3.75%	7.66%
FCF Yield	5.40%	4.85%	-9.72%	6.57%	12.42%	25.26%
Dividend Yield	-	-	-	-	0.79%	1.92%
Payout Ratio	-	-	-	481.26%	364.92%	273.96%
Buyback Yield / Dilution	1.72%	1.72%	-3.41%	3.08%	-3.05%	0.80%
Total Shareholder Return	1.72%	1.72%	-3.41%	3.08%	-2.26%	2.72%

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