Sunstone Development 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	May '26 May 27, 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	10,607	11,642	6,729	8,324	11,985	9,438
Market Cap Growth	25.72%	73.00%	-19.15%	-30.55%	26.99%	59.23%
Enterprise Value	20,748	20,726	14,417	15,372	18,877	13,308
Last Close Price	21.41	23.50	13.40	15.27	24.38	18.82
PE Ratio	14.88	15.59	24.70	-	13.24	15.22
Forward PE	11.24	10.84	14.53	16.39	7.08	13.37
PS Ratio	0.57	0.66	0.49	0.54	0.62	1.00
PB Ratio	1.38	1.58	0.98	1.10	1.64	1.76
P/TBV Ratio	1.98	2.26	1.44	1.63	2.40	2.29
P/FCF Ratio	-	179.55	-	23.67	-	-
P/OCF Ratio	20.82	16.35	15.78	5.04	-	-
EV/Sales Ratio	1.11	1.17	1.05	1.00	0.97	1.41
EV/EBITDA Ratio	8.54	8.47	11.38	121.75	8.63	8.79
EV/EBIT Ratio	13.09	12.55	23.79	-	11.01	11.57
EV/FCF Ratio	-172.52	319.64	-	43.71	-	-
Debt / Equity Ratio	1.32	1.17	1.21	1.00	1.12	1.00
Debt / EBITDA Ratio	4.16	3.51	6.48	53.31	3.72	3.51
Debt / FCF Ratio	-	133.29	-	21.40	-	-
Net Debt / Equity Ratio	1.09	0.96	0.89	0.60	0.71	0.67
Net Debt / EBITDA Ratio	3.47	2.89	4.85	35.74	2.37	2.37
Net Debt / FCF Ratio	-69.71	108.94	-22.95	12.83	-3.96	-1.90
Asset Turnover	0.95	0.97	0.79	0.89	1.32	0.92
Inventory Turnover	3.70	4.45	4.79	4.22	4.35	3.53
Quick Ratio	0.66	0.72	0.84	1.03	0.71	0.71
Current Ratio	1.35	1.40	1.29	1.51	1.44	1.35
Return on Equity (ROE)	13.51%	14.70%	6.22%	-10.70%	18.53%	15.66%
Return on Assets (ROA)	5.06%	5.68%	2.18%	-1.46%	7.27%	6.97%
Return on Invested Capital (ROIC)	8.28%	9.55%	4.04%	-3.29%	12.88%	12.33%
Return on Capital Employed (ROCE)	13.40%	14.10%	5.70%	-3.60%	18.50%	17.00%
Earnings Yield	6.68%	6.41%	4.05%	-8.68%	7.55%	6.57%
FCF Yield	-1.13%	0.56%	-3.98%	4.23%	-10.92%	-19.92%
Dividend Yield	1.13%	1.40%	-	3.67%	1.68%	2.50%
Payout Ratio	48.57%	47.17%	92.06%	-	46.94%	35.39%
Buyback Yield / Dilution	4.51%	5.61%	-1.49%	-11.79%	-3.52%	-22.94%
Total Shareholder Return	5.62%	7.02%	-1.49%	-8.12%	-1.83%	-20.45%

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