Guangzhou Guangri Stock 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 16, 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	8,593	7,878	12,758	6,321	5,547	6,484
Market Cap Growth	-20.44%	-38.25%	101.85%	13.95%	-14.46%	-6.68%
Enterprise Value	5,057	4,191	8,439	2,551	1,941	3,247
Last Close Price	10.09	9.25	13.66	6.18	5.30	5.98
PE Ratio	12.40	11.43	15.72	8.30	10.82	10.05
Forward PE	11.47	12.55	12.55	12.55	12.55	12.55
PS Ratio	1.19	1.09	1.76	0.86	0.79	0.84
PB Ratio	0.92	0.85	1.38	0.66	0.62	0.75
P/TBV Ratio	1.03	0.94	1.54	0.73	0.65	0.79
P/FCF Ratio	56.19	51.51	-	28.36	66.29	-
P/OCF Ratio	24.51	22.47	115.60	14.07	17.05	358.92
EV/Sales Ratio	0.70	0.58	1.16	0.35	0.28	0.42
EV/EBITDA Ratio	18.64	16.11	112.43	-	-	403.23
EV/EBIT Ratio	43.52	36.06	-	-	-	-
EV/FCF Ratio	33.07	27.40	-	11.45	23.19	-
Debt / Equity Ratio	0.06	0.06	0.01	0.01	0.01	0.01
Debt / EBITDA Ratio	1.97	1.97	0.84	20.63	6.49	4.15
Debt / FCF Ratio	3.49	3.49	-	0.48	0.99	-
Net Debt / Equity Ratio	-0.43	-0.43	-0.45	-0.54	-0.44	-0.41
Net Debt / EBITDA Ratio	-15.26	-15.26	-54.94	478.29	2114.42	-433.89
Net Debt / FCF Ratio	-25.95	-25.95	28.32	-23.24	-46.62	34.27
Asset Turnover	0.49	0.49	0.49	0.54	0.56	0.65
Inventory Turnover	6.08	6.08	5.80	5.80	5.02	5.39
Quick Ratio	1.33	1.33	1.38	1.57	1.56	1.51
Current Ratio	1.53	1.53	1.60	1.81	1.87	1.92
Return on Equity (ROE)	7.78%	7.78%	8.42%	7.77%	5.73%	7.58%
Return on Assets (ROA)	0.49%	0.49%	-0.38%	-0.71%	-0.56%	-0.56%
Return on Invested Capital (ROIC)	2.23%	2.19%	-1.87%	-3.29%	-2.17%	-2.08%
Return on Capital Employed (ROCE)	1.20%	1.20%	-1.00%	-1.60%	-1.20%	-1.20%
Earnings Yield	8.02%	8.75%	6.36%	12.05%	9.24%	9.95%
FCF Yield	1.78%	1.94%	-1.14%	3.53%	1.51%	-1.57%
Dividend Yield	5.00%	5.41%	9.88%	8.73%	3.40%	3.84%
Payout Ratio	87.03%	87.02%	137.57%	20.59%	39.20%	53.83%
Buyback Yield / Dilution	2.14%	2.14%	-0.69%	-0.00%	-0.01%	-0.00%
Total Shareholder Return	7.20%	7.54%	9.19%	8.73%	3.39%	3.84%

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