Shanghai Putailai New Energy Technology Co.,Ltd. (SHA:603659)

The Duckhorn Portfolio Ratios and Metrics

Market cap in millions CNY. Fiscal year is January - December.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jul 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Market Capitalization	37,040	33,483	44,748	72,170	111,525	55,763
Market Cap Growth	-6.26%	-25.17%	-38.00%	-35.29%	100.00%	50.47%
Enterprise Value	39,539	36,951	47,164	70,898	108,377	57,035
Last Close Price	17.60	15.75	20.54	34.88	53.78	26.78
PE Ratio	30.34	28.12	23.41	23.25	63.78	83.52
Forward PE	16.00	15.98	13.91	18.41	53.54	50.78
PS Ratio	2.72	2.49	2.92	4.67	12.40	10.56
PB Ratio	1.85	1.71	2.39	5.17	10.45	6.26
P/TBV Ratio	2.08	1.93	2.67	5.66	11.23	6.48
P/OCF Ratio	8.69	14.12	40.03	58.99	64.65	80.40
PEG Ratio	0.40	0.98	0.88	0.42	0.86	-
EV/Sales Ratio	2.90	2.75	3.08	4.59	12.05	10.80
EV/EBITDA Ratio	15.85	15.85	16.33	17.48	46.47	50.14
EV/EBIT Ratio	24.61	24.60	21.16	20.07	54.45	60.39
Debt / Equity Ratio	0.54	0.57	0.57	0.50	0.22	0.15
Debt / EBITDA Ratio	4.34	4.77	3.67	1.72	0.99	1.15
Debt / FCF Ratio	5.94	-	-	-	-	-
Asset Turnover	0.32	0.31	0.39	0.54	0.50	0.47
Inventory Turnover	1.11	1.05	1.01	1.26	1.62	1.62
Quick Ratio	0.85	0.83	0.78	0.69	0.80	1.46
Current Ratio	1.38	1.39	1.41	1.36	1.42	1.96
Return on Equity (ROE)	7.22%	7.23%	13.07%	26.98%	18.21%	11.58%
Return on Assets (ROA)	2.36%	2.19%	3.51%	7.73%	6.92%	5.22%
Return on Capital (ROIC)	3.34%	3.12%	5.53%	13.00%	10.72%	7.53%
Return on Capital Employed (ROCE)	6.20%	5.90%	9.60%	20.40%	16.60%	10.30%
Earnings Yield	3.33%	3.56%	4.27%	4.30%	1.57%	1.20%
FCF Yield	4.92%	-2.66%	-6.38%	-2.23%	-0.85%	-0.10%
Dividend Yield	0.97%	1.08%	0.68%	0.67%	0.32%	0.38%
Payout Ratio	43.82%	47.94%	37.71%	16.09%	17.85%	42.52%
Buyback Yield / Dilution	-3.89%	-4.55%	-0.88%	-0.18%	-12.25%	-1.75%
Total Shareholder Return	-2.93%	-3.47%	-0.20%	0.50%	-11.92%	-1.37%

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