Shaanxi Heimao Coking 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 5, 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	9,967	6,822	9,150	9,273	13,235	6,829
Market Cap Growth	53.94%	-25.45%	-1.32%	-29.94%	93.82%	30.94%
Enterprise Value	16,471	13,160	14,375	14,207	15,574	9,819
Last Close Price	4.88	3.34	4.48	4.43	6.33	3.49
PE Ratio	-	-	-	32.90	8.67	34.45
Forward PE	-	35.28	35.28	35.28	35.28	35.28
PS Ratio	0.91	0.47	0.49	0.40	0.70	0.71
PB Ratio	1.35	0.82	0.93	0.84	1.23	0.90
P/TBV Ratio	3.01	1.66	1.56	1.28	1.77	1.41
P/FCF Ratio	-	-	27.58	71.51	-	-
P/OCF Ratio	-	-	16.31	26.57	998.90	-
EV/Sales Ratio	1.50	0.90	0.77	0.61	0.82	1.02
EV/EBITDA Ratio	-	-	23.67	11.34	5.81	6.66
EV/EBIT Ratio	-	-	-	37.09	8.23	11.92
EV/FCF Ratio	-23.88	-	43.33	109.55	-	-
Debt / Equity Ratio	0.80	0.72	0.48	0.41	0.31	0.38
Debt / EBITDA Ratio	-	-	7.55	3.59	1.23	1.93
Debt / FCF Ratio	-	-	14.14	35.08	-	-
Net Debt / Equity Ratio	0.65	0.55	0.32	0.23	0.14	0.10
Net Debt / EBITDA Ratio	-31.00	-40.32	5.17	2.01	0.55	0.51
Net Debt / FCF Ratio	-6.91	-5.01	9.45	19.44	-5.90	-0.35
Asset Turnover	0.55	0.70	0.88	1.10	0.95	0.56
Inventory Turnover	13.20	9.21	9.06	12.57	13.54	10.59
Quick Ratio	0.19	0.19	0.23	0.29	0.29	0.27
Current Ratio	0.28	0.35	0.47	0.57	0.63	0.50
Return on Equity (ROE)	-19.23%	-15.87%	-5.27%	2.20%	20.65%	4.89%
Return on Assets (ROA)	-3.72%	-3.35%	-1.03%	1.13%	5.92%	3.03%
Return on Invested Capital (ROIC)	-10.05%	-8.65%	-2.63%	1.72%	16.75%	8.29%
Return on Capital Employed (ROCE)	-11.10%	-10.20%	-3.00%	3.10%	15.40%	8.80%
Earnings Yield	-12.66%	-16.98%	-5.60%	3.04%	11.54%	2.90%
FCF Yield	-6.92%	-13.31%	3.63%	1.40%	-1.90%	-31.25%
Dividend Yield	-	-	-	2.26%	-	1.43%
Payout Ratio	-	-	-	79.56%	20.10%	144.58%
Buyback Yield / Dilution	4.18%	0.79%	-1.75%	-9.39%	-11.39%	-14.75%
Total Shareholder Return	4.18%	0.79%	-1.75%	-7.14%	-11.39%	-13.32%

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