Thinkingdom Media 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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 29, 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	2,844	2,687	2,923	3,118	3,150	4,676
Market Cap Growth	-6.16%	-8.07%	-6.26%	-1.01%	-32.65%	-33.84%
Enterprise Value	1,979	1,884	1,914	2,067	2,167	3,688
Last Close Price	18.44	17.42	18.15	17.84	17.40	25.02
PE Ratio	36.93	34.89	23.08	19.49	22.93	35.79
Forward PE	-	23.70	16.66	16.86	15.26	18.61
PS Ratio	4.40	4.16	3.56	3.46	3.36	5.07
PB Ratio	1.51	1.43	1.51	1.54	1.58	2.40
P/TBV Ratio	1.56	1.48	1.57	1.61	1.65	2.47
P/FCF Ratio	-	-	84.75	18.41	21.21	45.87
P/OCF Ratio	-	-	78.40	17.92	16.21	25.49
EV/Sales Ratio	3.06	2.92	2.33	2.30	2.31	4.00
EV/EBITDA Ratio	18.69	17.86	13.14	10.79	10.89	21.74
EV/EBIT Ratio	20.53	19.54	14.17	11.50	11.41	22.18
EV/FCF Ratio	-55.01	-	55.51	12.21	14.60	36.17
Debt / Equity Ratio	0.00	0.00	0.00	0.01	0.02	0.02
Debt / EBITDA Ratio	0.05	0.05	0.05	0.11	0.16	0.22
Debt / FCF Ratio	-	-	0.22	0.14	0.22	0.39
Net Debt / Equity Ratio	-0.47	-0.47	-0.53	-0.58	-0.55	-0.56
Net Debt / EBITDA Ratio	-8.37	-8.37	-7.10	-6.16	-5.54	-6.39
Net Debt / FCF Ratio	24.54	24.54	-30.00	-6.97	-7.43	-10.63
Asset Turnover	0.32	0.32	0.39	0.41	0.43	0.42
Inventory Turnover	2.09	2.09	2.49	2.18	1.87	1.95
Quick Ratio	11.08	11.08	10.01	9.39	7.06	6.12
Current Ratio	16.15	16.15	13.76	12.22	9.69	8.48
Return on Equity (ROE)	4.08%	4.08%	6.51%	8.07%	7.11%	6.70%
Return on Assets (ROA)	2.99%	2.99%	3.98%	5.12%	5.41%	4.70%
Return on Invested Capital (ROIC)	7.29%	7.89%	12.01%	15.87%	15.11%	14.70%
Return on Capital Employed (ROCE)	5.10%	5.10%	7.00%	8.80%	9.40%	8.40%
Earnings Yield	2.71%	2.87%	4.33%	5.13%	4.36%	2.79%
FCF Yield	-1.27%	-1.34%	1.18%	5.43%	4.71%	2.18%
Dividend Yield	4.34%	-	4.41%	5.04%	4.60%	2.40%
Payout Ratio	160.24%	160.24%	109.64%	79.21%	69.20%	76.40%
Buyback Yield / Dilution	4.70%	4.70%	0.42%	-0.00%	0.49%	0.39%
Total Shareholder Return	9.04%	4.70%	4.83%	5.04%	5.09%	2.79%

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