JiShi Media 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	12,930	6,431	6,351	6,404	7,000	6,222
Market Cap Growth	112.43%	1.25%	-0.83%	-8.51%	12.50%	-6.10%
Enterprise Value	18,176	11,269	11,332	10,819	11,722	9,776
Last Close Price	3.76	1.87	1.82	1.94	2.25	2.00
PE Ratio	-	-	-	-	263.65	95.99
Forward PE	-	39.53	39.53	39.53	39.53	39.53
PS Ratio	6.39	3.25	3.46	3.53	3.37	3.16
PB Ratio	2.56	1.19	0.96	0.91	1.00	0.89
P/TBV Ratio	2.74	1.27	1.02	0.97	1.05	0.94
P/FCF Ratio	-	-	-	-	983.60	-
P/OCF Ratio	43.72	20.41	14.97	9.35	7.67	8.76
EV/Sales Ratio	8.98	5.69	6.18	5.97	5.64	4.96
EV/EBITDA Ratio	45.35	24.84	31.16	33.37	18.84	19.29
EV/FCF Ratio	-200.10	-	-	-	1647.05	-
Debt / Equity Ratio	1.07	0.95	0.74	0.69	0.78	0.64
Debt / EBITDA Ratio	13.50	10.92	12.85	14.32	8.66	8.79
Debt / FCF Ratio	-	-	-	-	774.00	-
Net Debt / Equity Ratio	1.03	0.89	0.65	0.64	0.62	0.56
Net Debt / EBITDA Ratio	13.57	10.65	11.89	13.80	6.99	7.69
Net Debt / FCF Ratio	-57.35	-48.53	-650.34	-30.12	611.30	-5.73
Asset Turnover	0.16	0.14	0.13	0.12	0.14	0.14
Inventory Turnover	4.08	2.10	1.59	1.40	1.43	1.47
Quick Ratio	0.25	0.24	0.34	0.21	0.38	0.33
Current Ratio	0.40	0.43	0.72	0.50	0.66	0.77
Return on Equity (ROE)	-9.68%	-7.88%	-9.46%	-6.09%	0.37%	0.89%
Return on Assets (ROA)	-1.66%	-1.43%	-1.98%	-1.55%	-0.19%	-0.30%
Return on Invested Capital (ROIC)	-3.33%	-2.98%	-4.13%	-3.25%	-0.40%	-0.66%
Return on Capital Employed (ROCE)	-4.00%	-3.30%	-4.10%	-3.60%	-0.40%	-0.60%
Earnings Yield	-3.88%	-7.23%	-10.12%	-6.62%	0.38%	1.04%
FCF Yield	-0.70%	-1.55%	-0.10%	-2.32%	0.10%	-10.92%
Dividend Yield	-	-	-	-	-	0.10%
Payout Ratio	-	-	-	-	684.80%	228.62%
Buyback Yield / Dilution	-0.68%	-4.96%	-1.50%	-4.15%	0.73%	-1.26%
Total Shareholder Return	-0.68%	-4.96%	-1.50%	-4.15%	0.73%	-1.15%

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