Zhuzhou Smelter Group 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 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	17,778	8,444	8,969	3,745	4,905	3,840
Market Cap Growth	108.17%	-5.86%	139.50%	-23.66%	27.75%	-12.39%
Enterprise Value	18,118	10,138	11,301	6,973	8,446	7,450
Last Close Price	16.57	7.87	8.36	7.10	9.30	7.28
PE Ratio	18.07	10.74	14.68	7.60	29.93	24.17
Forward PE	-	19.76	19.76	19.76	19.76	19.76
PS Ratio	0.83	0.43	0.46	0.18	0.30	0.26
PB Ratio	3.86	1.88	2.39	1.47	5.66	5.07
P/TBV Ratio	4.66	2.28	3.03	3.15	73.81	539.60
P/FCF Ratio	11.39	9.46	25.48	3.81	10.68	20.76
P/OCF Ratio	10.04	7.63	12.99	2.71	7.99	11.02
EV/Sales Ratio	0.85	0.51	0.58	0.34	0.51	0.51
EV/EBITDA Ratio	10.40	7.79	10.33	6.09	14.18	11.74
EV/EBIT Ratio	12.64	9.98	13.66	8.08	19.11	16.19
EV/FCF Ratio	11.60	11.35	32.10	7.09	18.39	40.27
Debt / Equity Ratio	0.30	0.43	0.75	1.47	3.69	4.39
Debt / EBITDA Ratio	0.80	1.47	2.57	3.21	5.29	5.24
Debt / FCF Ratio	0.89	2.16	8.05	3.80	6.96	17.97
Net Debt / Equity Ratio	0.04	0.34	0.59	1.25	3.42	4.15
Net Debt / EBITDA Ratio	0.12	1.18	2.04	2.77	4.98	4.95
Net Debt / FCF Ratio	0.13	1.72	6.34	3.23	6.46	16.99
Asset Turnover	2.39	2.17	2.15	2.77	2.89	2.35
Inventory Turnover	10.09	8.37	8.66	12.29	14.69	14.01
Quick Ratio	0.49	0.32	0.33	0.30	0.22	0.16
Current Ratio	1.06	0.97	0.99	0.79	0.67	0.60
Return on Equity (ROE)	23.83%	19.45%	20.12%	31.66%	29.68%	29.96%
Return on Assets (ROA)	10.00%	6.95%	5.73%	7.32%	4.85%	4.57%
Return on Invested Capital (ROIC)	23.61%	14.10%	11.85%	15.29%	8.29%	8.41%
Return on Capital Employed (ROCE)	28.10%	20.40%	15.80%	20.60%	19.20%	20.90%
Earnings Yield	5.98%	9.31%	6.81%	13.16%	3.34%	4.14%
FCF Yield	8.78%	10.58%	3.92%	26.27%	9.36%	4.82%
Payout Ratio	10.51%	16.33%	27.41%	47.98%	117.38%	130.62%
Buyback Yield / Dilution	4.13%	-5.30%	-12.50%	-90.72%	-	-

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