China Master Logistics 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	Mar '26 Mar 19, 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	4,410	3,401	3,585	3,460	3,816	3,589
Market Cap Growth	26.57%	-5.13%	3.61%	-9.34%	6.31%	-15.88%
Enterprise Value	4,504	3,698	3,777	3,602	3,821	2,885
Last Close Price	12.72	9.37	9.43	8.69	9.24	8.43
PE Ratio	16.96	13.46	14.93	14.19	18.36	20.36
PS Ratio	0.47	0.29	0.48	0.29	0.31	0.70
PB Ratio	1.73	1.33	1.47	1.48	1.73	1.76
P/TBV Ratio	2.24	1.72	1.91	1.94	2.30	2.18
P/FCF Ratio	8.24	11.34	-	20.83	-	-
P/OCF Ratio	6.92	7.05	32.95	10.03	58.16	19.47
EV/Sales Ratio	0.48	0.31	0.51	0.30	0.31	0.56
EV/EBITDA Ratio	8.24	7.70	9.14	9.12	11.41	12.06
EV/EBIT Ratio	11.20	9.23	11.28	11.14	14.11	14.94
EV/FCF Ratio	8.42	12.33	-	21.69	-	-
Debt / Equity Ratio	0.14	0.22	0.18	0.21	0.21	-
Debt / EBITDA Ratio	0.68	1.02	0.91	1.08	1.16	-
Debt / FCF Ratio	0.69	1.85	-	3.00	-	-
Net Debt / Equity Ratio	-0.05	-0.01	-0.01	-0.06	-0.05	-0.38
Net Debt / EBITDA Ratio	-0.25	-0.06	-0.06	-0.37	-0.33	-3.21
Net Debt / FCF Ratio	-0.22	-0.10	2.69	-0.88	0.40	24.53
Asset Turnover	2.23	2.87	1.94	3.08	3.74	1.95
Inventory Turnover	623.56	834.40	483.59	894.57	1261.52	592.69
Quick Ratio	1.68	1.55	1.85	1.68	1.55	2.29
Current Ratio	1.73	1.60	1.89	1.74	1.59	2.37
Return on Equity (ROE)	12.70%	12.60%	12.11%	12.96%	11.68%	10.07%
Return on Assets (ROA)	6.04%	6.06%	5.49%	5.24%	5.10%	4.58%
Return on Invested Capital (ROIC)	12.27%	12.25%	11.31%	11.91%	11.02%	14.24%
Return on Capital Employed (ROCE)	14.40%	14.10%	12.50%	12.30%	10.80%	9.40%
Earnings Yield	5.87%	7.43%	6.70%	7.05%	5.45%	4.91%
FCF Yield	12.13%	8.82%	-0.25%	4.80%	-7.10%	-0.87%
Dividend Yield	4.63%	6.41%	5.30%	5.18%	4.16%	3.42%
Payout Ratio	85.44%	74.85%	69.58%	58.79%	49.13%	56.85%
Buyback Yield / Dilution	1.21%	0.55%	0.08%	-0.53%	0.20%	-9.01%
Total Shareholder Return	5.84%	6.95%	5.38%	4.64%	4.36%	-5.59%

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