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 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	32,057	17,273	8,444	8,969	3,745	4,905
Market Cap Growth	250.29%	104.57%	-5.86%	139.50%	-23.66%	27.75%
Enterprise Value	32,039	17,614	10,138	11,301	6,973	8,446
Last Close Price	29.88	16.10	7.87	8.36	7.10	9.30
PE Ratio	16.77	15.35	10.74	14.68	7.60	29.93
Forward PE	13.64	19.76	19.76	19.76	19.76	19.76
PS Ratio	1.31	0.78	0.43	0.46	0.18	0.30
PB Ratio	5.35	3.56	1.88	2.39	1.47	5.66
P/TBV Ratio	6.11	4.23	2.28	3.03	3.15	73.81
P/FCF Ratio	12.37	10.51	9.46	25.48	3.81	10.68
P/OCF Ratio	11.63	9.39	7.63	12.99	2.71	7.99
EV/Sales Ratio	1.31	0.79	0.51	0.58	0.34	0.51
EV/EBITDA Ratio	10.14	8.50	7.77	10.33	6.09	14.18
EV/EBIT Ratio	11.25	9.94	9.98	13.66	8.08	19.11
EV/FCF Ratio	12.36	10.72	11.35	32.10	7.09	18.39
Debt / Equity Ratio	0.20	0.41	0.43	0.75	1.47	3.69
Debt / EBITDA Ratio	0.39	0.95	1.48	2.57	3.21	5.29
Debt / FCF Ratio	0.47	1.20	2.17	8.05	3.80	6.96
Net Debt / Equity Ratio	-0.03	0.24	0.35	0.59	1.25	3.42
Net Debt / EBITDA Ratio	-0.05	0.55	1.19	2.04	2.77	4.98
Net Debt / FCF Ratio	-0.06	0.69	1.74	6.34	3.23	6.46
Asset Turnover	2.48	2.39	2.17	2.15	2.77	2.89
Inventory Turnover	10.40	9.04	8.37	8.66	12.29	14.69
Quick Ratio	0.71	0.42	0.32	0.33	0.30	0.22
Current Ratio	1.44	1.09	0.97	0.99	0.79	0.67
Return on Equity (ROE)	37.48%	24.11%	19.45%	20.12%	31.66%	29.68%
Return on Assets (ROA)	18.04%	11.89%	6.95%	5.73%	7.32%	4.85%
Return on Invested Capital (ROIC)	40.75%	24.90%	14.08%	11.85%	15.29%	8.29%
Return on Capital Employed (ROCE)	44.10%	33.30%	20.40%	15.80%	20.60%	19.20%
Earnings Yield	6.21%	6.51%	9.31%	6.81%	13.16%	3.34%
FCF Yield	8.08%	9.52%	10.58%	3.92%	26.27%	9.36%
Payout Ratio	4.88%	7.99%	16.96%	27.41%	47.98%	117.38%
Buyback Yield / Dilution	4.80%	4.63%	-5.30%	-12.50%	-90.72%	-

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