Forest Packaging Group 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 17, 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	2,756	3,709	2,884	3,286	2,966	3,610
Market Cap Growth	-10.50%	28.59%	-12.23%	10.80%	-17.84%	-8.19%
Enterprise Value	3,862	4,687	3,181	3,160	2,638	3,088
Last Close Price	6.65	8.86	6.75	7.50	6.67	7.91
PE Ratio	102.41	60.57	14.91	20.88	21.09	12.79
PS Ratio	0.87	1.33	1.22	1.41	1.10	1.22
PB Ratio	1.00	1.35	1.03	1.23	1.19	1.53
P/TBV Ratio	1.20	1.62	1.25	1.51	1.44	1.73
P/OCF Ratio	14.87	51.76	34.50	16.51	12.72	34.56
EV/Sales Ratio	1.22	1.68	1.35	1.36	0.98	1.04
EV/EBITDA Ratio	30.01	31.78	11.40	12.69	11.41	7.96
EV/EBIT Ratio	-	-	17.74	21.32	21.24	10.96
Debt / Equity Ratio	0.41	0.40	0.23	0.05	-	-
Debt / EBITDA Ratio	8.63	7.38	2.30	0.51	-	-
Net Debt / Equity Ratio	0.35	0.30	0.07	-0.17	-0.23	-0.26
Net Debt / EBITDA Ratio	7.48	5.61	0.67	-1.82	-2.44	-1.60
Net Debt / FCF Ratio	-2.68	-1.43	-0.32	3.83	7.97	4.07
Asset Turnover	0.73	0.64	0.65	0.78	0.99	1.14
Inventory Turnover	8.28	8.71	9.91	9.18	8.80	10.67
Quick Ratio	1.07	0.98	1.97	2.80	5.05	3.55
Current Ratio	1.85	1.65	2.65	3.48	6.46	4.73
Return on Equity (ROE)	-0.79%	0.62%	7.05%	6.11%	5.78%	12.72%
Return on Assets (ROA)	-0.83%	-0.28%	3.09%	3.09%	2.84%	6.78%
Return on Invested Capital (ROIC)	-1.59%	-0.60%	6.89%	6.63%	6.48%	18.40%
Return on Capital Employed (ROCE)	-1.50%	-0.50%	5.10%	5.20%	4.90%	11.70%
Earnings Yield	0.89%	1.65%	6.71%	4.79%	4.74%	7.82%
FCF Yield	-12.78%	-15.58%	-20.19%	-3.60%	-2.39%	-4.23%
Dividend Yield	1.02%	0.79%	2.22%	2.00%	1.61%	2.62%
Payout Ratio	358.05%	141.46%	38.08%	28.45%	61.15%	24.93%
Buyback Yield / Dilution	9.93%	0.79%	0.63%	-0.11%	0.56%	-33.94%
Total Shareholder Return	10.95%	1.58%	2.86%	1.89%	2.17%	-31.32%