Sailun 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 22, 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	40,332	51,022	45,188	35,078	29,346	43,316
Market Cap Growth	6.76%	12.91%	28.82%	19.53%	-32.25%	179.62%
Enterprise Value	50,555	59,957	49,232	40,382	35,255	46,306
Last Close Price	12.79	16.18	13.92	11.17	9.40	13.67
PE Ratio	11.83	14.49	11.12	11.35	22.03	32.99
Forward PE	8.80	11.51	10.03	12.43	14.58	23.89
PS Ratio	1.07	1.39	1.42	1.35	1.34	2.41
PB Ratio	1.67	2.18	2.20	2.27	2.30	3.89
P/TBV Ratio	2.18	2.86	2.53	2.59	2.65	4.44
P/FCF Ratio	-	-	-	10.67	-	-
P/OCF Ratio	8.47	12.21	19.74	6.60	13.35	51.77
PEG Ratio	-	0.31	0.31	0.31	0.31	0.31
EV/Sales Ratio	1.34	1.63	1.55	1.55	1.61	2.57
EV/EBITDA Ratio	7.93	9.98	7.78	7.81	12.32	19.60
EV/EBIT Ratio	10.58	13.33	9.93	10.25	19.29	30.23
EV/FCF Ratio	-1045.71	-	-	12.28	-	-
Debt / Equity Ratio	0.60	0.52	0.51	0.58	0.79	0.74
Debt / EBITDA Ratio	2.28	1.99	1.64	1.72	3.48	3.47
Debt / FCF Ratio	-	-	-	2.73	-	-
Net Debt / Equity Ratio	0.35	0.31	0.23	0.24	0.40	0.30
Net Debt / EBITDA Ratio	1.34	1.22	0.76	0.72	1.77	1.42
Net Debt / FCF Ratio	-175.36	-11.48	-2.77	1.13	-3.62	-1.91
Asset Turnover	0.82	0.85	0.86	0.82	0.79	0.76
Inventory Turnover	3.90	4.09	4.05	4.20	4.27	4.23
Quick Ratio	0.76	0.72	0.80	0.76	0.75	0.67
Current Ratio	1.23	1.13	1.24	1.14	1.13	1.05
Return on Equity (ROE)	15.83%	16.47%	22.90%	22.71%	11.95%	13.46%
Return on Assets (ROA)	6.46%	6.46%	8.37%	7.77%	4.09%	4.04%
Return on Invested Capital (ROIC)	12.92%	13.89%	19.70%	19.82%	10.33%	12.21%
Return on Capital Employed (ROCE)	15.50%	15.80%	20.20%	19.60%	10.00%	10.70%
Earnings Yield	8.78%	6.90%	8.99%	8.81%	4.54%	3.03%
FCF Yield	-0.12%	-1.25%	-3.84%	9.37%	-4.77%	-4.05%
Dividend Yield	2.58%	2.04%	2.73%	1.52%	1.60%	1.10%
Payout Ratio	48.15%	48.45%	34.92%	27.99%	62.75%	52.74%
Buyback Yield / Dilution	-0.66%	-0.35%	-3.03%	-1.83%	-6.18%	-17.38%
Total Shareholder Return	1.92%	1.69%	-0.30%	-0.30%	-4.58%	-16.28%

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