Sunway 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	Mar '26 Mar 26, 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	4,739	5,047	3,439	3,549	3,257	6,489
Market Cap Growth	47.32%	46.76%	-3.09%	8.97%	-49.81%	115.93%
Enterprise Value	5,655	5,167	3,650	3,673	3,364	7,669
Last Close Price	7.84	8.35	5.56	5.68	5.22	10.39
PE Ratio	-	-	210.43	173.60	178.31	-
PS Ratio	3.36	3.58	1.98	1.61	1.62	2.77
PB Ratio	1.87	1.99	1.65	1.66	1.55	3.12
P/TBV Ratio	2.61	2.78	1.69	1.71	1.59	3.22
P/FCF Ratio	32.04	34.13	36.59	76.88	32.31	-
P/OCF Ratio	26.57	28.30	22.77	24.89	24.42	-
EV/Sales Ratio	4.01	3.67	2.10	1.67	1.67	3.27
EV/EBITDA Ratio	127.23	103.63	38.73	40.44	31.11	114.29
EV/EBIT Ratio	-	-	104.36	111.50	67.62	1155.46
EV/FCF Ratio	38.24	34.94	38.84	79.58	33.37	-
Debt / Equity Ratio	0.51	0.51	0.27	0.35	0.46	0.53
Debt / EBITDA Ratio	25.11	25.11	5.75	7.75	8.67	16.33
Debt / FCF Ratio	8.79	8.79	6.01	16.03	9.69	-
Net Debt / Equity Ratio	0.16	0.16	0.03	0.09	0.08	0.06
Net Debt / EBITDA Ratio	7.96	7.96	0.74	2.10	1.59	1.84
Net Debt / FCF Ratio	2.68	2.68	0.74	4.12	1.70	-0.49
Asset Turnover	0.37	0.37	0.54	0.64	0.55	0.67
Inventory Turnover	4.65	4.65	5.61	6.48	5.18	6.72
Quick Ratio	1.80	1.80	2.15	1.83	1.75	1.60
Current Ratio	2.13	2.13	2.46	2.08	2.00	1.84
Return on Equity (ROE)	-2.05%	-2.05%	0.76%	0.94%	0.82%	-2.12%
Return on Assets (ROA)	-0.27%	-0.27%	0.68%	0.60%	0.85%	0.12%
Return on Invested Capital (ROIC)	-0.63%	-0.64%	1.14%	1.24%	2.05%	0.33%
Return on Capital Employed (ROCE)	-0.50%	-0.50%	1.60%	1.50%	2.30%	0.30%
Earnings Yield	-1.00%	-0.94%	0.47%	0.58%	0.56%	-0.48%
FCF Yield	3.12%	2.93%	2.73%	1.30%	3.09%	-3.86%
Dividend Yield	0.13%	-	0.18%	0.18%	-	-
Payout Ratio	-	-	173.77%	99.57%	115.40%	-
Buyback Yield / Dilution	-8.52%	-8.52%	20.06%	-11.93%	-18.23%	6.51%
Total Shareholder Return	-8.39%	-8.52%	20.24%	-11.75%	-18.23%	6.51%

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