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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 26, 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	82,571	38,295	34,005	24,307	32,433	29,502
Market Cap Growth	99.48%	12.61%	39.90%	-25.05%	9.93%	87.01%
Enterprise Value	103,854	58,574	55,579	43,793	54,279	50,997
Last Close Price	34.65	15.08	13.04	8.31	10.90	9.82
PE Ratio	26.26	13.06	12.19	7.11	11.06	32.53
Forward PE	21.21	9.14	9.27	7.08	10.01	22.72
PS Ratio	1.34	0.77	0.80	0.60	0.84	1.03
PB Ratio	3.41	1.68	1.67	1.18	1.78	1.84
P/TBV Ratio	7.04	3.50	3.85	2.43	4.42	5.34
P/FCF Ratio	14.80	7.73	10.15	2.89	6.65	-
P/OCF Ratio	9.23	4.64	5.45	2.36	4.08	8.96
EV/Sales Ratio	1.68	1.17	1.30	1.09	1.41	1.78
EV/EBITDA Ratio	10.24	6.26	7.39	5.83	6.70	12.84
EV/EBIT Ratio	13.16	8.07	10.09	7.62	8.67	18.73
EV/FCF Ratio	18.61	11.82	16.59	5.21	11.12	-
Debt / Equity Ratio	0.93	0.95	1.13	1.03	1.31	1.19
Debt / EBITDA Ratio	2.22	2.30	3.02	2.82	2.91	4.81
Debt / FCF Ratio	4.03	4.38	6.87	2.53	4.89	-
Net Debt / Equity Ratio	0.61	0.76	0.86	0.71	0.91	0.78
Net Debt / EBITDA Ratio	1.47	1.84	2.33	1.96	2.06	3.17
Net Debt / FCF Ratio	2.64	3.48	5.24	1.75	3.42	-9.22
Asset Turnover	1.10	0.94	0.81	0.78	0.78	0.61
Inventory Turnover	12.08	9.72	10.49	9.69	9.48	7.28
Quick Ratio	0.55	0.40	0.42	0.41	0.49	0.39
Current Ratio	1.10	0.93	0.74	0.78	0.84	0.72
Return on Equity (ROE)	25.18%	24.56%	20.65%	25.85%	26.55%	8.82%
Return on Assets (ROA)	8.79%	8.48%	6.52%	6.94%	7.91%	3.64%
Return on Invested Capital (ROIC)	17.45%	16.46%	13.49%	14.66%	17.53%	7.75%
Return on Capital Employed (ROCE)	18.80%	17.80%	15.00%	17.10%	19.30%	9.20%
Earnings Yield	3.81%	7.66%	8.20%	14.06%	9.04%	3.07%
FCF Yield	6.76%	12.94%	9.85%	34.57%	15.05%	-4.63%
Dividend Yield	2.96%	6.63%	3.84%	16.85%	1.84%	1.22%
Payout Ratio	94.00%	63.21%	143.34%	36.52%	40.59%	136.29%
Buyback Yield / Dilution	-0.36%	0.03%	0.24%	-0.26%	0.11%	0.48%
Total Shareholder Return	2.57%	6.66%	4.08%	16.60%	1.95%	1.70%

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