Topchoice Medical Co. 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 12, 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	21,000	19,860	24,513	49,055	63,807	88,663
Market Cap Growth	13.16%	-18.98%	-50.03%	-23.12%	-28.03%	169.70%
Enterprise Value	22,100	21,039	25,551	49,953	63,811	88,477
Last Close Price	46.95	43.92	53.55	107.17	139.40	193.71
PE Ratio	40.51	39.61	48.98	89.47	90.79	179.98
Forward PE	41.57	46.14	29.21	76.15	75.61	129.07
PS Ratio	7.17	6.91	8.61	18.04	22.95	42.47
PB Ratio	4.47	4.56	5.93	13.56	20.29	37.76
P/TBV Ratio	5.01	5.13	6.61	15.10	22.65	42.49
P/FCF Ratio	39.77	46.05	73.81	197.39	111.53	164.80
P/OCF Ratio	26.32	26.01	29.15	73.21	67.92	125.14
PEG Ratio	4.49	2.28	2.28	2.28	2.28	2.28
EV/Sales Ratio	7.54	7.32	8.98	18.37	22.95	42.38
EV/EBITDA Ratio	24.61	27.00	32.78	61.17	63.76	124.09
EV/EBIT Ratio	31.87	30.43	36.80	67.97	68.66	136.05
EV/FCF Ratio	41.86	48.78	76.93	201.01	111.54	164.45
Debt / Equity Ratio	0.28	0.33	0.35	0.32	0.41	0.10
Debt / EBITDA Ratio	1.47	1.62	1.65	1.27	1.20	0.32
Debt / FCF Ratio	2.50	3.35	4.39	4.64	2.27	0.42
Asset Turnover	0.47	0.47	0.51	0.54	0.69	0.73
Inventory Turnover	64.48	64.51	73.37	74.42	78.94	67.24
Quick Ratio	1.47	1.55	1.15	1.67	1.56	1.69
Current Ratio	1.62	1.68	1.40	2.33	1.63	1.82
Return on Equity (ROE)	12.77%	13.48%	14.92%	18.21%	28.62%	25.14%
Return on Assets (ROA)	6.93%	7.06%	7.74%	9.09%	14.49%	14.13%
Return on Invested Capital (ROIC)	10.60%	11.20%	12.40%	15.84%	27.26%	27.59%
Return on Capital Employed (ROCE)	12.10%	12.30%	12.90%	15.70%	21.50%	25.00%
Earnings Yield	2.46%	2.53%	2.04%	1.12%	1.10%	0.56%
FCF Yield	2.51%	2.17%	1.35%	0.51%	0.90%	0.61%
Dividend Yield	0.96%	1.03%	0.58%	-	-	-
Payout Ratio	40.29%	29.89%	2.25%	1.22%	1.83%	4.28%
Buyback Yield / Dilution	0.10%	-0.15%	0.50%	0.09%	-0.32%	0.48%
Total Shareholder Return	1.04%	0.88%	1.08%	0.09%	-0.32%	0.48%

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