Shanghai No.1 Pharmacy 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 26, 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	2,949	3,012	2,681	2,516	2,086	2,171
Market Cap Growth	5.42%	12.31%	6.56%	20.64%	-3.91%	3.40%
Enterprise Value	2,661	2,866	2,346	2,569	1,904	1,686
Last Close Price	13.22	13.28	11.68	10.82	8.90	9.16
PE Ratio	42.79	18.47	30.04	17.53	42.21	31.67
PS Ratio	1.41	1.57	1.47	0.95	1.49	1.37
PB Ratio	2.52	2.63	2.66	2.63	2.68	2.90
P/TBV Ratio	2.62	2.75	2.79	2.77	2.88	3.13
P/FCF Ratio	28.35	-	60.10	20.81	87.20	30.14
P/OCF Ratio	23.56	61.43	45.84	19.02	57.05	25.77
EV/Sales Ratio	1.28	1.50	1.29	0.97	1.36	1.06
EV/EBITDA Ratio	31.95	155.88	124.87	11.99	113.95	32.83
EV/EBIT Ratio	137.85	240.29	205.57	12.43	213.09	39.21
EV/FCF Ratio	25.58	-	52.59	21.24	79.61	23.41
Debt / Equity Ratio	0.20	0.24	0.26	0.48	0.13	0.24
Debt / EBITDA Ratio	2.83	3.59	4.08	1.80	1.88	3.51
Debt / FCF Ratio	2.27	-	5.98	3.78	4.26	2.50
Net Debt / Equity Ratio	-0.25	-0.23	-0.23	-0.32	-0.21	-0.44
Net Debt / EBITDA Ratio	-11.87	-14.27	-12.23	-1.43	-9.59	-6.41
Net Debt / FCF Ratio	-2.86	90.12	-5.15	-2.54	-6.70	-4.57
Asset Turnover	1.05	1.00	0.93	1.58	1.02	1.22
Inventory Turnover	4.61	4.78	4.42	7.70	5.36	6.01
Quick Ratio	1.08	1.17	1.13	1.11	0.96	1.09
Current Ratio	1.71	1.74	1.65	1.51	1.49	1.47
Return on Equity (ROE)	6.11%	15.20%	9.08%	16.53%	6.47%	9.25%
Return on Assets (ROA)	0.61%	0.39%	0.37%	7.66%	0.41%	2.06%
Return on Invested Capital (ROIC)	1.74%	1.09%	1.21%	24.54%	1.31%	7.57%
Return on Capital Employed (ROCE)	1.50%	0.90%	1.00%	18.60%	1.00%	5.40%
Earnings Yield	2.34%	5.41%	3.33%	5.71%	2.37%	3.16%
FCF Yield	3.53%	-0.10%	1.66%	4.81%	1.15%	3.32%
Dividend Yield	1.67%	1.66%	1.07%	1.80%	0.79%	1.04%
Payout Ratio	73.49%	18.04%	53.97%	19.09%	45.41%	26.70%
Buyback Yield / Dilution	-0.07%	-0.08%	0.50%	0.14%	-1.60%	0.05%
Total Shareholder Return	1.59%	1.57%	1.57%	1.95%	-0.81%	1.08%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.