Chengdu B-ray Media 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	Mar '26 Mar 27, 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	5,303	5,182	5,478	5,893	8,211	4,231
Market Cap Growth	2.75%	-5.39%	-7.05%	-28.23%	94.06%	-3.01%
Enterprise Value	5,302	5,136	5,378	5,578	7,663	3,451
Last Close Price	4.85	4.73	4.99	5.35	7.43	3.80
PE Ratio	368.02	275.42	151.87	146.46	104.46	49.95
Forward PE	183.92	68.01	87.28	71.11	74.95	51.74
PS Ratio	7.52	8.96	8.91	11.62	11.40	7.91
PB Ratio	1.62	1.59	1.69	1.84	2.59	1.39
P/TBV Ratio	2.04	2.00	2.13	2.32	3.26	1.72
P/FCF Ratio	-	-	-	82.80	168.82	59.79
P/OCF Ratio	-	-	-	68.55	115.36	44.44
PEG Ratio	-	1.31	1.31	1.31	1.31	1.31
EV/Sales Ratio	7.52	8.88	8.75	11.00	10.64	6.45
EV/EBITDA Ratio	127.71	113.51	64.10	68.01	68.68	45.66
EV/EBIT Ratio	-	335.08	101.82	106.31	95.31	66.83
EV/FCF Ratio	-56.93	-	-	78.38	157.54	48.76
Debt / Equity Ratio	0.08	0.05	0.03	0.04	0.01	0.00
Debt / EBITDA Ratio	7.07	3.67	1.14	1.42	0.40	0.15
Debt / FCF Ratio	-	-	-	1.72	0.95	0.16
Net Debt / Equity Ratio	-0.07	-0.10	-0.12	-0.16	-0.17	-0.27
Net Debt / EBITDA Ratio	-6.47	-7.47	-4.64	-6.36	-4.77	-10.96
Net Debt / FCF Ratio	2.43	7.41	2.99	-7.33	-10.95	-11.70
Asset Turnover	0.17	0.14	0.16	0.13	0.20	0.16
Inventory Turnover	10.21	6.28	11.19	10.15	27.41	51.02
Quick Ratio	1.59	1.45	1.62	1.89	1.65	2.66
Current Ratio	1.75	1.67	1.73	1.98	1.82	2.83
Return on Equity (ROE)	0.57%	0.90%	1.57%	1.65%	2.93%	2.94%
Return on Assets (ROA)	0.09%	0.24%	0.84%	0.86%	1.37%	0.95%
Return on Invested Capital (ROIC)	0.12%	0.42%	1.53%	1.52%	2.44%	1.80%
Return on Capital Employed (ROCE)	0.20%	0.50%	1.60%	1.60%	2.50%	1.60%
Earnings Yield	0.27%	0.36%	0.66%	0.68%	0.96%	2.00%
FCF Yield	-1.76%	-0.88%	-2.38%	1.21%	0.59%	1.67%
Dividend Yield	0.21%	0.21%	0.20%	0.22%	0.34%	0.79%
Payout Ratio	122.92%	85.44%	50.20%	75.46%	43.36%	25.93%
Buyback Yield / Dilution	20.43%	21.75%	-19.52%	10.42%	-6.06%	3.81%
Total Shareholder Return	20.63%	21.96%	-19.32%	10.65%	-5.72%	4.60%

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