Western Mining 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	Apr '26 Apr 8, 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	64,818	65,866	38,295	34,005	24,307	32,433
Market Cap Growth	58.42%	72.00%	12.61%	39.90%	-25.05%	9.93%
Enterprise Value	86,429	87,149	58,574	55,579	43,793	54,279
Last Close Price	27.20	27.61	15.08	13.04	8.31	10.90
PE Ratio	17.78	18.08	13.06	12.19	7.11	11.06
Forward PE	12.86	15.25	9.14	9.27	7.08	10.01
PS Ratio	1.05	1.07	0.77	0.80	0.60	0.84
PB Ratio	2.57	2.61	1.68	1.67	1.18	1.78
P/TBV Ratio	5.20	5.29	3.50	3.85	2.43	4.42
P/FCF Ratio	9.04	9.19	7.73	10.15	2.89	6.65
P/OCF Ratio	6.35	6.45	4.64	5.45	2.36	4.08
EV/Sales Ratio	1.40	1.41	1.17	1.30	1.09	1.41
EV/EBITDA Ratio	7.82	7.90	6.30	7.39	5.83	6.70
EV/EBIT Ratio	9.86	9.94	8.13	10.09	7.62	8.67
EV/FCF Ratio	12.06	12.16	11.82	16.59	5.21	11.12
Debt / Equity Ratio	0.96	0.96	0.95	1.13	1.03	1.31
Debt / EBITDA Ratio	2.20	2.20	2.31	3.02	2.82	2.91
Debt / FCF Ratio	3.38	3.38	4.38	6.87	2.53	4.89
Net Debt / Equity Ratio	0.59	0.59	0.76	0.86	0.71	0.91
Net Debt / EBITDA Ratio	1.34	1.34	1.85	2.33	1.96	2.06
Net Debt / FCF Ratio	2.07	2.07	3.48	5.24	1.75	3.42
Asset Turnover	1.08	1.08	0.94	0.81	0.78	0.78
Inventory Turnover	9.67	9.67	9.72	10.49	9.69	9.48
Quick Ratio	0.66	0.66	0.40	0.42	0.41	0.49
Current Ratio	1.24	1.24	0.93	0.74	0.78	0.84
Return on Equity (ROE)	25.63%	25.63%	24.56%	20.65%	25.85%	26.55%
Return on Assets (ROA)	9.59%	9.59%	8.42%	6.52%	6.94%	7.91%
Return on Invested Capital (ROIC)	19.32%	19.07%	16.35%	13.49%	14.66%	17.53%
Return on Capital Employed (ROCE)	20.00%	20.00%	17.70%	15.00%	17.10%	19.30%
Earnings Yield	5.62%	5.53%	7.66%	8.20%	14.06%	9.04%
FCF Yield	11.06%	10.88%	12.94%	9.85%	34.57%	15.05%
Dividend Yield	0.43%	0.36%	6.63%	3.84%	16.85%	1.84%
Payout Ratio	80.63%	80.63%	63.21%	143.34%	36.52%	40.59%
Buyback Yield / Dilution	0.11%	0.11%	0.03%	0.24%	-0.26%	0.11%
Total Shareholder Return	0.58%	0.47%	6.66%	4.08%	16.60%	1.95%

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