China Wafer Level CSP 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	20,585	18,424	14,306	12,096	22,441	20,695
Market Cap Growth	10.79%	28.78%	18.27%	-46.10%	8.44%	128.81%
Enterprise Value	18,338	16,109	12,185	9,905	20,346	19,605
Last Close Price	31.60	28.16	21.84	18.38	33.82	32.80
PE Ratio	59.39	72.89	95.31	52.95	38.96	54.23
Forward PE	59.62	56.22	54.90	25.67	32.82	41.94
PS Ratio	15.07	16.31	15.66	10.94	15.90	18.75
PB Ratio	4.51	4.28	3.47	3.01	5.69	6.15
P/TBV Ratio	4.97	4.73	3.87	3.37	6.50	6.27
P/FCF Ratio	-	85.48	150.82	45.34	90.53	57.52
P/OCF Ratio	47.42	51.83	46.82	30.88	36.60	42.77
EV/Sales Ratio	13.42	14.26	13.34	8.96	14.42	17.77
EV/EBITDA Ratio	41.22	48.15	44.42	31.42	32.63	40.03
EV/EBIT Ratio	61.93	90.25	118.22	63.61	42.29	53.91
EV/FCF Ratio	-191.18	74.74	128.46	37.13	82.07	54.50
Debt / Equity Ratio	0.06	0.03	0.08	0.04	0.01	-
Debt / EBITDA Ratio	0.62	0.31	1.25	0.48	0.08	-
Debt / FCF Ratio	-	0.49	3.66	0.57	0.21	-
Asset Turnover	0.28	0.24	0.19	0.25	0.34	0.37
Inventory Turnover	6.31	6.99	5.30	5.11	5.43	6.01
Quick Ratio	4.87	7.80	5.43	5.60	6.90	9.83
Current Ratio	5.13	8.09	5.69	5.90	7.36	10.23
Return on Equity (ROE)	7.66%	6.00%	3.83%	5.86%	15.83%	14.27%
Return on Assets (ROA)	3.73%	2.33%	1.37%	2.15%	7.34%	7.52%
Return on Invested Capital (ROIC)	11.98%	8.62%	5.27%	8.36%	30.35%	29.38%
Return on Capital Employed (ROCE)	6.30%	4.10%	2.40%	3.70%	11.70%	10.40%
Earnings Yield	1.66%	1.37%	1.05%	1.89%	2.57%	1.84%
FCF Yield	-0.47%	1.17%	0.66%	2.21%	1.10%	1.74%
Dividend Yield	0.27%	0.30%	0.21%	0.38%	0.52%	0.37%
Payout Ratio	16.74%	13.71%	36.56%	51.03%	13.84%	6.02%
Buyback Yield / Dilution	2.37%	0.69%	0.02%	0.29%	-6.32%	2.28%
Total Shareholder Return	2.63%	0.99%	0.23%	0.67%	-5.79%	2.65%

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