Anbang Save-Guard 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	Jun '26 Jun 17, 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	6,014	4,082	3,214	4,629	-	-
Market Cap Growth	68.31%	27.00%	-30.57%	-	-	-
Enterprise Value	5,953	3,838	2,966	4,755	-	-
Last Close Price	39.95	26.92	20.84	29.55	-	-
PE Ratio	46.62	32.24	25.61	39.15	-	-
PS Ratio	2.20	1.50	1.21	1.86	-	-
PB Ratio	2.07	1.43	1.17	1.76	-	-
P/TBV Ratio	3.80	2.63	2.17	3.25	-	-
P/FCF Ratio	29.27	19.02	17.51	39.59	-	-
P/OCF Ratio	13.51	8.56	8.02	15.17	-	-
EV/Sales Ratio	2.18	1.41	1.12	1.91	-	-
EV/EBITDA Ratio	12.02	8.50	6.68	10.86	-	-
EV/EBIT Ratio	16.57	10.89	8.49	13.79	-	-
EV/FCF Ratio	28.97	17.88	16.16	40.67	-	-
Debt / Equity Ratio	0.07	0.07	0.07	0.07	0.09	0.12
Debt / EBITDA Ratio	0.42	0.41	0.41	0.39	0.40	0.48
Debt / FCF Ratio	1.00	0.93	1.07	1.55	1.03	0.69
Net Debt / Equity Ratio	-0.38	-0.47	-0.52	-0.54	-0.49	-0.47
Net Debt / EBITDA Ratio	-2.39	-2.95	-3.21	-3.26	-2.41	-2.06
Net Debt / FCF Ratio	-5.35	-6.21	-7.77	-12.22	-5.81	-2.76
Asset Turnover	0.74	0.73	0.76	0.84	0.95	0.95
Inventory Turnover	26.40	29.96	25.77	32.59	66.89	105.23
Quick Ratio	2.48	2.34	2.70	3.23	2.44	2.15
Current Ratio	2.65	2.48	2.85	3.42	2.55	2.27
Return on Equity (ROE)	9.73%	9.72%	9.81%	11.46%	13.56%	13.19%
Return on Assets (ROA)	6.06%	5.94%	6.28%	7.24%	7.67%	7.98%
Return on Invested Capital (ROIC)	15.42%	17.60%	19.59%	22.42%	23.55%	25.16%
Return on Capital Employed (ROCE)	11.90%	11.90%	12.30%	12.60%	14.90%	16.10%
Earnings Yield	2.14%	3.10%	3.91%	2.56%	-	-
FCF Yield	3.42%	5.26%	5.71%	2.53%	-	-
Dividend Yield	1.30%	1.46%	1.71%	1.21%	-	-
Payout Ratio	60.95%	61.95%	45.63%	1.75%	1.96%	34.46%
Buyback Yield / Dilution	-0.86%	-0.02%	-33.34%	0.03%	-0.08%	-28.21%
Total Shareholder Return	0.52%	1.44%	-31.62%	1.24%	-0.08%	-28.21%