Qilu Bank 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 27, 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	36,800	35,323	27,028	18,409	19,102	25,561
Market Cap Growth	19.86%	30.69%	46.82%	-3.63%	-25.27%	-
Last Close Price	5.98	5.62	5.24	3.50	3.56	4.58
PE Ratio	6.17	6.18	5.80	4.63	5.73	9.13
PS Ratio	2.74	2.69	3.09	2.43	2.80	4.22
PB Ratio	0.70	0.67	0.56	0.44	0.54	0.78
P/FCF Ratio	-	-	1.46	0.64	0.69	0.90
P/OCF Ratio	-	-	1.44	0.64	0.69	0.90
Debt / Equity Ratio	4.19	3.97	3.55	3.33	2.82	2.73
Debt / FCF Ratio	-	-	9.30	4.86	3.63	3.14
Net Debt / Equity Ratio	2.19	1.99	2.08	1.80	1.48	1.43
Net Debt / FCF Ratio	-	-	5.45	2.62	1.91	1.65
Return on Equity (ROE)	11.71%	11.30%	10.97%	11.03%	10.65%	10.26%
Return on Assets (ROA)	0.76%	-	0.76%	0.77%	0.77%	0.77%
Earnings Yield	16.05%	16.18%	18.45%	23.00%	18.78%	11.88%
FCF Yield	-	-	68.32%	155.88%	144.61%	110.73%
Dividend Yield	4.13%	4.43%	5.08%	6.28%	5.22%	4.01%
Payout Ratio	-	-	40.43%	39.47%	50.52%	55.89%
Buyback Yield / Dilution	-0.98%	5.38%	-1.45%	-26.79%	-7.87%	-5.56%
Total Shareholder Return	3.07%	9.81%	3.63%	-20.51%	-2.65%	-1.54%

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