Shuifa Energas Gas 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 26, 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	3,682	3,305	3,457	3,966	3,308	2,896
Market Cap Growth	20.60%	-4.38%	-12.83%	19.90%	14.23%	-37.34%
Enterprise Value	5,458	4,789	4,873	5,128	4,208	3,286
Last Close Price	8.02	7.13	7.38	8.34	8.51	6.99
PE Ratio	-	32.20	42.92	74.11	80.25	121.04
Forward PE	-	48.24	48.24	48.24	48.24	48.24
PS Ratio	1.46	1.28	1.06	1.15	1.27	2.56
PB Ratio	2.01	1.80	1.70	2.10	2.23	2.02
P/TBV Ratio	15.93	10.28	6.37	9.20	71.60	320.46
P/FCF Ratio	71.12	15.53	28.57	15.99	23.52	18.46
P/OCF Ratio	19.76	11.38	18.06	10.79	15.24	16.37
EV/Sales Ratio	2.16	1.85	1.49	1.48	1.61	2.90
EV/EBITDA Ratio	17.25	13.05	12.06	12.98	18.90	26.31
EV/EBIT Ratio	27.38	18.66	16.22	17.05	25.24	40.76
EV/FCF Ratio	105.42	22.51	40.27	20.68	29.92	20.95
Debt / Equity Ratio	1.00	0.86	0.98	0.88	0.45	0.54
Debt / EBITDA Ratio	5.78	4.30	4.94	4.19	3.00	6.24
Debt / FCF Ratio	35.35	7.44	16.58	6.71	4.77	4.97
Net Debt / Equity Ratio	0.74	0.69	0.56	0.65	0.18	0.23
Net Debt / EBITDA Ratio	4.32	3.44	2.82	3.08	1.22	2.60
Net Debt / FCF Ratio	26.30	5.93	9.41	4.91	1.94	2.07
Asset Turnover	0.57	0.58	0.71	0.93	0.87	0.48
Inventory Turnover	10.54	11.91	17.31	18.82	13.85	5.97
Quick Ratio	0.58	0.53	0.62	0.44	0.67	0.73
Current Ratio	0.79	0.66	0.74	0.62	0.98	1.02
Return on Equity (ROE)	2.77%	8.57%	7.73%	8.58%	5.24%	2.68%
Return on Assets (ROA)	2.82%	3.57%	4.07%	5.06%	3.47%	2.15%
Return on Invested Capital (ROIC)	3.13%	5.99%	6.64%	8.04%	6.01%	3.56%
Return on Capital Employed (ROCE)	7.10%	10.30%	11.00%	11.80%	8.40%	4.00%
Earnings Yield	-0.18%	3.11%	2.33%	1.35%	1.25%	0.83%
FCF Yield	1.41%	6.44%	3.50%	6.25%	4.25%	5.42%
Dividend Yield	0.93%	0.95%	0.80%	0.36%	0.29%	0.29%
Payout Ratio	-	113.05%	121.04%	238.34%	82.81%	67.36%
Buyback Yield / Dilution	3.58%	1.51%	-23.94%	-2.01%	6.02%	0.41%
Total Shareholder Return	4.52%	2.46%	-23.14%	-1.65%	6.31%	0.70%

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