Comefly Outdoor 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	Apr '26 Apr 2, 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	2,105	2,063	2,472	4,059	2,768	1,552
Market Cap Growth	-5.64%	-16.55%	-39.08%	46.65%	78.34%	-6.77%
Enterprise Value	2,078	2,015	2,479	4,054	2,484	1,116
Last Close Price	22.60	21.54	24.93	39.73	26.84	14.57
PE Ratio	75.21	24.63	23.15	28.86	35.21	33.76
PS Ratio	2.02	1.58	1.70	2.83	3.00	2.41
PB Ratio	3.92	3.65	4.36	7.60	5.91	3.53
P/TBV Ratio	4.09	3.81	4.57	7.75	6.05	3.62
P/FCF Ratio	107.43	41.74	12.13	-	-	157.16
P/OCF Ratio	53.16	27.33	8.87	3419.86	-	87.44
EV/Sales Ratio	1.99	1.55	1.70	2.82	2.69	1.74
EV/EBITDA Ratio	62.94	21.09	16.31	22.24	29.00	20.37
EV/EBIT Ratio	-	24.80	17.51	23.31	31.37	22.76
EV/FCF Ratio	106.06	40.77	12.16	-	-	113.05
Debt / Equity Ratio	0.49	0.24	0.39	0.80	0.76	0.66
Debt / EBITDA Ratio	7.98	1.28	1.35	2.19	3.73	5.27
Debt / FCF Ratio	13.44	2.73	1.07	-	-	29.26
Net Debt / Equity Ratio	-0.05	0.05	-0.05	0.18	-0.13	-0.52
Net Debt / EBITDA Ratio	-1.15	0.29	-0.19	0.52	-0.70	-4.16
Net Debt / FCF Ratio	-1.36	0.56	-0.14	-1.92	0.87	-23.07
Asset Turnover	0.93	1.09	1.12	1.14	0.85	0.79
Inventory Turnover	1.51	1.58	1.64	1.69	1.70	1.67
Quick Ratio	0.73	0.46	0.60	0.57	0.73	1.11
Current Ratio	1.64	1.69	1.54	1.52	1.56	1.73
Return on Equity (ROE)	5.03%	14.79%	19.39%	28.05%	17.31%	10.40%
Return on Assets (ROA)	0.33%	4.25%	6.82%	8.60%	4.58%	3.77%
Return on Invested Capital (ROIC)	0.91%	11.38%	18.88%	26.82%	21.47%	11.16%
Return on Capital Employed (ROCE)	1.10%	13.70%	23.90%	30.60%	16.00%	11.00%
Earnings Yield	1.33%	4.06%	4.32%	3.46%	2.84%	2.96%
FCF Yield	0.93%	2.40%	8.25%	-1.22%	-2.49%	0.64%
Dividend Yield	2.78%	3.02%	3.44%	2.16%	2.40%	3.68%
Payout Ratio	229.22%	102.01%	83.67%	47.93%	76.17%	118.95%
Buyback Yield / Dilution	0.26%	-0.22%	0.47%	-0.04%	0.01%	0.36%
Total Shareholder Return	3.07%	2.80%	3.91%	2.11%	2.40%	4.04%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.