Liuzhou Iron&Steel 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	Feb '26 Feb 12, 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	12,763	7,073	8,124	9,585	13,378	13,301
Market Cap Growth	84.44%	-12.93%	-15.24%	-28.35%	0.58%	-8.14%
Enterprise Value	48,400	46,228	45,270	42,511	52,058	15,856
Last Close Price	4.98	2.76	3.17	3.74	5.01	4.78
PE Ratio	23.57	-	-	-	9.25	7.74
Forward PE	38.31	6.63	8.13	9.67	9.67	8.27
PS Ratio	0.19	0.10	0.10	0.12	0.14	0.24
PB Ratio	0.58	0.34	0.38	0.43	0.50	0.54
P/TBV Ratio	1.71	1.03	1.10	1.13	1.19	1.27
P/FCF Ratio	2.93	17.90	-	2.00	-	-
P/OCF Ratio	2.10	2.73	32.22	1.44	4.15	5.11
PEG Ratio	-	0.18	0.18	0.18	0.18	0.18
EV/Sales Ratio	0.71	0.66	0.57	0.53	0.56	0.29
EV/EBITDA Ratio	10.91	16.45	21.99	-	10.69	5.45
EV/EBIT Ratio	22.73	162.43	-	-	17.80	8.30
EV/FCF Ratio	11.11	116.96	-	8.86	-	-
Debt / Equity Ratio	1.21	1.46	1.46	1.34	0.99	0.83
Debt / EBITDA Ratio	6.03	10.61	14.87	-	5.38	7.07
Debt / FCF Ratio	6.14	76.39	-	6.29	-	-
Net Debt / Equity Ratio	1.02	1.21	1.15	0.95	0.84	0.66
Net Debt / EBITDA Ratio	5.14	8.92	11.85	-44.39	4.55	5.61
Net Debt / FCF Ratio	5.18	63.38	-15.54	4.47	-128.91	-1.60
Asset Turnover	1.06	1.05	1.14	1.12	1.39	0.98
Inventory Turnover	10.62	8.60	8.81	6.56	6.75	6.45
Quick Ratio	0.32	0.28	0.37	0.53	0.28	0.40
Current Ratio	0.62	0.58	0.77	0.86	0.96	1.01
Return on Equity (ROE)	5.91%	-2.88%	-5.96%	-14.39%	8.94%	7.34%
Return on Assets (ROA)	2.08%	0.27%	-0.72%	-2.78%	2.75%	2.14%
Return on Invested Capital (ROIC)	4.75%	0.62%	-1.80%	-6.92%	6.39%	5.09%
Return on Capital Employed (ROCE)	5.00%	0.70%	-1.90%	-7.20%	6.70%	4.60%
Earnings Yield	4.18%	-6.12%	-12.46%	-24.43%	10.81%	12.92%
FCF Yield	34.15%	5.59%	-19.32%	50.04%	-1.29%	-76.69%
Dividend Yield	-	-	-	-	3.51%	5.23%
Payout Ratio	203.01%	-	-	-	134.80%	109.71%
Buyback Yield / Dilution	2.16%	1.89%	-0.84%	0.38%	-0.72%	0.35%
Total Shareholder Return	2.16%	1.89%	-0.84%	0.38%	2.79%	5.58%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.