Xi'an Shaangu Power 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 12, 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	18,424	15,013	13,783	19,800	22,483	12,048
Market Cap Growth	33.29%	8.92%	-30.39%	-11.93%	86.61%	7.95%
Enterprise Value	11,328	7,496	6,895	13,169	14,951	5,192
Last Close Price	10.69	8.28	7.10	9.79	10.75	5.75
PE Ratio	18.63	14.41	13.51	20.45	26.23	17.59
Forward PE	16.97	12.22	11.58	16.61	20.91	15.61
PS Ratio	1.81	1.46	1.36	1.84	2.17	1.49
PB Ratio	1.93	1.57	1.48	2.29	2.82	1.64
P/TBV Ratio	2.14	1.73	1.62	2.49	3.09	1.79
P/FCF Ratio	43.86	16.10	16.61	43.80	57.86	13.50
P/OCF Ratio	22.04	13.08	10.20	21.74	17.98	10.26
EV/Sales Ratio	1.11	0.73	0.68	1.22	1.44	0.64
EV/EBITDA Ratio	7.35	4.90	5.63	10.82	12.98	4.93
EV/EBIT Ratio	9.84	6.32	7.41	14.43	17.27	6.63
EV/FCF Ratio	26.97	8.04	8.31	29.14	38.48	5.82
Debt / Equity Ratio	0.41	0.42	0.39	0.53	0.41	0.32
Debt / EBITDA Ratio	2.51	2.61	2.97	3.78	2.81	2.22
Debt / FCF Ratio	9.21	4.31	4.40	10.22	8.34	2.62
Net Debt / Equity Ratio	-0.82	-0.84	-0.83	-0.85	-0.95	-1.00
Net Debt / EBITDA Ratio	-5.15	-5.26	-6.34	-6.02	-6.59	-7.01
Net Debt / FCF Ratio	-18.73	-8.63	-9.36	-16.22	-19.52	-8.28
Asset Turnover	0.40	0.41	0.38	0.39	0.41	0.37
Inventory Turnover	4.58	4.17	3.41	3.29	3.39	2.57
Quick Ratio	1.22	1.21	1.17	1.15	0.99	1.04
Current Ratio	1.47	1.41	1.41	1.40	1.24	1.31
Return on Equity (ROE)	11.59%	12.12%	12.21%	12.65%	12.38%	10.33%
Return on Assets (ROA)	2.84%	2.92%	2.20%	2.08%	2.15%	2.24%
Return on Invested Capital (ROIC)	61.40%	62.69%	52.13%	85.48%	376.60%	298.20%
Return on Capital Employed (ROCE)	10.50%	11.20%	8.60%	8.10%	9.20%	9.80%
Earnings Yield	5.39%	6.94%	7.40%	4.89%	3.81%	5.68%
FCF Yield	2.28%	6.21%	6.02%	2.28%	1.73%	7.41%
Dividend Yield	4.02%	5.44%	5.49%	3.57%	2.88%	4.87%
Payout Ratio	114.44%	103.65%	66.93%	60.06%	63.19%	63.25%
Buyback Yield / Dilution	-1.07%	0.14%	-0.31%	-2.13%	-0.58%	-0.54%
Total Shareholder Return	2.77%	5.58%	5.18%	1.44%	2.31%	4.33%

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