Xuelong Group Co.,Ltd 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 22, 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	3,620	3,940	2,517	3,932	3,785	4,805
Market Cap Growth	-20.12%	56.55%	-35.98%	3.88%	-21.22%	51.35%
Enterprise Value	3,188	3,530	2,144	3,598	3,515	4,719
Last Close Price	17.28	18.53	11.77	17.99	16.99	21.33
PE Ratio	37.40	43.79	41.66	55.70	89.21	37.47
PS Ratio	8.06	9.07	6.99	10.24	13.01	10.16
PB Ratio	3.28	3.64	2.48	3.84	3.76	4.68
P/TBV Ratio	3.53	3.94	2.69	3.88	3.80	4.74
P/FCF Ratio	-	-	-	54.17	32.65	37.52
P/OCF Ratio	56.52	91.77	31.19	49.72	30.57	25.97
EV/Sales Ratio	7.10	8.13	5.96	9.37	12.08	9.98
EV/EBITDA Ratio	26.74	31.12	29.64	43.25	64.43	31.36
EV/EBIT Ratio	34.66	41.06	48.58	64.54	136.74	37.76
EV/FCF Ratio	-	-	-	49.57	30.32	36.85
Net Debt / Equity Ratio	-0.39	-0.42	-0.52	-0.57	-0.57	-0.50
Net Debt / EBITDA Ratio	-3.63	-3.98	-7.36	-7.07	-10.50	-3.39
Net Debt / FCF Ratio	6.64	6.84	25.39	-8.11	-4.94	-3.99
Asset Turnover	0.38	0.38	0.33	0.35	0.27	0.43
Inventory Turnover	3.30	3.25	2.95	2.96	2.14	3.01
Quick Ratio	6.78	6.21	11.22	13.35	17.20	14.41
Current Ratio	7.72	7.02	12.52	14.85	19.25	16.23
Return on Equity (ROE)	8.94%	8.58%	5.92%	6.96%	4.17%	12.90%
Return on Assets (ROA)	4.88%	4.65%	2.50%	3.19%	1.47%	7.13%
Return on Invested Capital (ROIC)	12.31%	13.56%	8.51%	11.39%	4.83%	20.62%
Return on Capital Employed (ROCE)	8.20%	7.80%	4.30%	5.30%	2.50%	11.80%
Earnings Yield	2.64%	2.28%	2.40%	1.80%	1.12%	2.67%
FCF Yield	-1.80%	-1.68%	-0.83%	1.85%	3.06%	2.67%
Dividend Yield	1.33%	1.19%	0.85%	1.83%	1.77%	1.41%
Payout Ratio	22.07%	23.46%	115.34%	89.68%	148.35%	49.08%
Buyback Yield / Dilution	2.03%	-0.46%	2.62%	-0.84%	-0.91%	-9.35%
Total Shareholder Return	3.40%	0.73%	3.47%	1.00%	0.85%	-7.94%