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	May '26 May 7, 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	8,048	7,878	12,758	6,321	5,547	6,484
Market Cap Growth	-17.40%	-38.25%	101.85%	13.95%	-14.46%	-6.68%
Enterprise Value	4,723	4,191	8,439	2,551	1,941	3,247
Last Close Price	9.45	9.25	13.66	6.18	5.30	5.98
PE Ratio	11.24	11.43	15.72	8.30	10.82	10.05
Forward PE	10.74	12.55	12.55	12.55	12.55	12.55
PS Ratio	1.09	1.09	1.76	0.86	0.79	0.84
PB Ratio	0.86	0.85	1.38	0.66	0.62	0.75
P/TBV Ratio	0.96	0.94	1.54	0.73	0.65	0.79
P/FCF Ratio	33.97	51.51	-	28.36	66.29	-
P/OCF Ratio	18.84	22.47	115.60	14.07	17.05	358.92
EV/Sales Ratio	0.64	0.58	1.16	0.35	0.28	0.42
EV/EBITDA Ratio	16.22	16.11	112.43	-	-	403.23
EV/EBIT Ratio	33.38	36.06	-	-	-	-
EV/FCF Ratio	19.93	27.40	-	11.45	23.19	-
Debt / Equity Ratio	0.05	0.06	0.01	0.01	0.01	0.01
Debt / EBITDA Ratio	1.59	1.97	0.84	20.63	6.49	4.15
Debt / FCF Ratio	1.88	3.49	-	0.48	0.99	-
Net Debt / Equity Ratio	-0.40	-0.43	-0.45	-0.54	-0.44	-0.41
Net Debt / EBITDA Ratio	-14.00	-15.26	-54.94	478.29	2114.42	-433.89
Net Debt / FCF Ratio	-15.86	-25.95	28.32	-23.24	-46.62	34.27
Asset Turnover	0.51	0.49	0.49	0.54	0.56	0.65
Inventory Turnover	5.69	6.08	5.80	5.80	5.02	5.39
Quick Ratio	1.46	1.33	1.38	1.57	1.56	1.51
Current Ratio	1.69	1.53	1.60	1.81	1.87	1.92
Return on Equity (ROE)	8.06%	7.78%	8.42%	7.77%	5.73%	7.58%
Return on Assets (ROA)	0.56%	0.49%	-0.38%	-0.71%	-0.56%	-0.56%
Return on Invested Capital (ROIC)	2.35%	2.19%	-1.87%	-3.29%	-2.17%	-2.08%
Return on Capital Employed (ROCE)	1.40%	1.20%	-1.00%	-1.60%	-1.20%	-1.20%
Earnings Yield	8.84%	8.75%	6.36%	12.05%	9.24%	9.95%
FCF Yield	2.94%	1.94%	-1.14%	3.53%	1.51%	-1.57%
Dividend Yield	5.35%	5.41%	9.88%	8.73%	3.40%	3.84%
Payout Ratio	84.32%	87.02%	137.57%	20.59%	39.20%	53.83%
Buyback Yield / Dilution	1.77%	2.14%	-0.69%	-0.00%	-0.01%	-0.00%
Total Shareholder Return	7.01%	7.54%	9.19%	8.73%	3.39%	3.84%

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