JINHUI LIQUOR 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	Feb '26 Feb 12, 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	10,548	9,738	12,489	13,569	19,585	20,539
Market Cap Growth	11.91%	-22.02%	-7.96%	-30.72%	-4.64%	197.22%
Enterprise Value	9,956	8,989	11,634	13,047	19,281	20,328
Last Close Price	21.23	19.09	23.57	25.31	36.30	37.85
PE Ratio	28.30	25.09	37.98	48.42	60.29	61.99
Forward PE	28.50	21.62	27.22	27.44	39.05	43.99
PS Ratio	3.52	3.22	4.90	6.75	10.95	11.87
PB Ratio	3.12	2.94	3.76	4.31	6.57	7.39
P/TBV Ratio	3.42	3.13	4.01	4.60	7.00	7.93
P/FCF Ratio	125.31	43.03	32.53	51.77	88.58	105.75
P/OCF Ratio	21.44	17.45	27.74	42.50	70.13	60.92
EV/Sales Ratio	3.32	2.98	4.57	6.49	10.78	11.75
EV/EBITDA Ratio	17.07	16.21	24.80	33.65	39.68	38.74
EV/EBIT Ratio	21.43	20.17	32.36	46.31	50.53	47.46
EV/FCF Ratio	118.28	39.72	30.31	49.78	87.21	104.66
Debt / Equity Ratio	0.08	0.01	0.01	0.01	0.01	0.01
Debt / EBITDA Ratio	0.49	0.06	0.06	0.08	0.05	0.04
Debt / FCF Ratio	3.37	0.15	0.08	0.12	0.11	0.11
Asset Turnover	0.65	0.67	0.60	0.51	0.49	0.52
Inventory Turnover	0.70	0.72	0.61	0.53	0.53	0.66
Quick Ratio	0.78	0.83	1.06	0.92	0.92	0.84
Current Ratio	2.17	2.26	2.66	2.64	2.71	2.44
Return on Equity (ROE)	10.97%	11.47%	9.97%	9.11%	11.27%	12.46%
Return on Assets (ROA)	6.29%	6.19%	5.29%	4.48%	6.53%	7.98%
Return on Invested Capital (ROIC)	12.84%	15.23%	13.04%	11.02%	13.96%	15.70%
Return on Capital Employed (ROCE)	12.80%	13.10%	10.70%	8.80%	12.60%	15.20%
Earnings Yield	3.59%	3.99%	2.63%	2.07%	1.66%	1.61%
FCF Yield	0.80%	2.32%	3.07%	1.93%	1.13%	0.95%
Dividend Yield	1.83%	2.62%	1.65%	1.19%	0.61%	0.63%
Payout Ratio	65.59%	50.80%	46.33%	39.89%	37.83%	29.50%
Buyback Yield / Dilution	0.14%	0.37%	0.70%	-0.39%	0.42%	-3.60%
Total Shareholder Return	1.95%	2.99%	2.35%	0.80%	1.03%	-2.96%

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