SHA:603186 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 20, 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	11,726	7,044	3,421	4,928	3,213	5,935
Market Cap Growth	204.70%	105.91%	-30.58%	53.39%	-45.87%	28.25%
Enterprise Value	13,248	8,827	5,410	6,548	4,411	6,845
Last Close Price	74.79	49.60	24.09	34.70	22.56	40.54
PE Ratio	39.36	25.46	-	-	89.04	24.92
Forward PE	-	19.20	19.20	19.20	19.20	19.20
PS Ratio	2.68	1.61	0.89	1.47	0.98	1.64
PB Ratio	6.70	4.02	2.29	3.15	1.89	3.55
P/TBV Ratio	7.60	4.57	2.83	3.76	2.27	4.08
P/FCF Ratio	77.78	46.72	-	-	-	-
P/OCF Ratio	33.12	19.90	20.26	20.20	8.28	21.54
EV/Sales Ratio	3.03	2.02	1.40	1.95	1.34	1.89
EV/EBITDA Ratio	40.72	27.15	32.44	111.65	37.57	17.92
EV/EBIT Ratio	94.78	63.15	-	-	780.44	22.71
EV/FCF Ratio	87.87	58.54	-	-	-	-
Debt / Equity Ratio	1.12	1.12	1.54	1.40	1.16	0.94
Debt / EBITDA Ratio	6.02	6.02	13.80	37.31	16.82	4.11
Debt / FCF Ratio	12.99	12.99	-	-	-	-
Net Debt / Equity Ratio	0.86	0.86	1.23	1.07	0.84	0.67
Net Debt / EBITDA Ratio	4.62	4.62	11.00	28.56	12.12	2.93
Net Debt / FCF Ratio	9.96	9.96	-23.30	-10.99	-8.53	-1.31
Asset Turnover	0.70	0.70	0.65	0.59	0.61	0.85
Inventory Turnover	7.88	7.88	7.71	6.87	6.75	8.81
Quick Ratio	0.82	0.82	0.75	0.79	0.82	0.77
Current Ratio	0.97	0.97	0.90	0.96	1.00	0.96
Return on Equity (ROE)	17.18%	17.18%	-6.35%	-7.38%	2.41%	15.32%
Return on Assets (ROA)	1.40%	1.40%	-0.25%	-1.17%	0.07%	4.40%
Return on Invested Capital (ROIC)	3.82%	3.80%	-0.72%	-3.37%	0.19%	12.20%
Return on Capital Employed (ROCE)	4.80%	4.80%	-0.80%	-3.60%	0.20%	13.30%
Earnings Yield	2.36%	3.93%	-2.85%	-2.45%	1.12%	4.01%
FCF Yield	1.29%	2.14%	-2.30%	-3.09%	-5.19%	-14.37%
Dividend Yield	0.17%	0.26%	-	-	0.36%	1.23%
Payout Ratio	16.31%	16.31%	-	-	366.68%	35.95%
Buyback Yield / Dilution	-3.14%	-3.14%	0.41%	1.75%	-1.78%	-3.05%
Total Shareholder Return	-2.97%	-2.88%	0.41%	1.75%	-1.42%	-1.81%

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