Baiyin Nonferrous 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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 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	71,086	20,585	19,919	19,252	22,585	21,918
Market Cap Growth	255.56%	3.35%	3.46%	-14.75%	3.04%	-19.56%
Enterprise Value	85,115	39,992	36,579	37,562	40,447	38,537
Last Close Price	9.60	2.78	2.68	2.59	3.04	2.94
PE Ratio	401.89	254.79	184.46	577.99	276.30	300.39
Forward PE	-	51.43	51.43	51.43	51.43	51.43
PS Ratio	0.79	0.24	0.23	0.22	0.31	0.36
PB Ratio	3.92	1.12	1.14	1.08	1.35	1.24
P/TBV Ratio	8.35	2.10	2.32	2.21	2.89	2.68
P/FCF Ratio	7.32	5.76	19.50	35.66	37.44	15.19
P/OCF Ratio	6.60	4.72	8.04	11.41	15.25	10.03
EV/Sales Ratio	0.94	0.46	0.42	0.43	0.56	0.63
EV/EBITDA Ratio	19.47	10.13	10.92	9.56	13.96	13.89
EV/EBIT Ratio	27.63	15.09	18.05	14.57	29.65	26.23
EV/FCF Ratio	8.76	11.19	35.80	69.57	67.04	26.71
Debt / Equity Ratio	1.03	1.04	1.13	1.01	1.24	1.12
Debt / EBITDA Ratio	4.27	4.83	5.89	4.56	7.17	7.16
Debt / FCF Ratio	1.92	5.35	19.37	33.30	34.56	13.76
Asset Turnover	1.72	1.76	1.84	1.90	1.57	1.29
Inventory Turnover	4.75	5.31	5.69	6.29	5.79	5.37
Quick Ratio	0.42	0.48	0.46	0.42	0.49	0.42
Current Ratio	1.30	1.27	1.19	1.20	1.26	1.16
Return on Equity (ROE)	5.45%	4.51%	3.91%	3.21%	2.71%	1.13%
Return on Assets (ROA)	3.67%	3.36%	2.68%	3.49%	1.85%	1.93%
Return on Invested Capital (ROIC)	6.42%	5.26%	3.79%	4.61%	1.88%	1.62%
Return on Capital Employed (ROCE)	10.40%	10.20%	8.10%	10.40%	5.30%	5.40%
Earnings Yield	0.25%	0.39%	0.54%	0.17%	0.36%	0.33%
FCF Yield	13.67%	17.36%	5.13%	2.80%	2.67%	6.58%
Dividend Yield	0.04%	0.14%	0.13%	0.05%	0.11%	0.10%
Payout Ratio	771.87%	1618.20%	681.64%	2245.71%	828.18%	1125.04%
Buyback Yield / Dilution	-1.27%	-2.02%	13.55%	-12.06%	-1.84%	-0.57%
Total Shareholder Return	-1.23%	-1.88%	13.68%	-12.01%	-1.73%	-0.47%

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