Intco Recycling Resources 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	May '26 May 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	8,085	5,960	5,607	4,468	4,623	12,566
Market Cap Growth	95.19%	6.30%	25.50%	-3.36%	-63.21%	-
Enterprise Value	9,357	7,972	6,923	4,119	4,118	11,951
Last Close Price	41.97	30.82	30.12	23.76	24.33	65.93
PE Ratio	29.51	20.86	18.25	22.84	20.03	52.41
Forward PE	20.56	16.40	18.40	13.75	11.98	39.32
PS Ratio	2.14	1.68	1.92	1.82	2.25	6.32
PB Ratio	2.81	2.11	2.21	2.00	2.23	6.79
P/TBV Ratio	3.00	2.26	2.36	2.15	2.34	7.14
P/FCF Ratio	29.94	29.71	352.04	144.98	-	1135.42
P/OCF Ratio	13.36	10.48	18.83	15.32	30.13	44.59
EV/Sales Ratio	2.48	2.25	2.37	1.68	2.00	6.01
EV/EBITDA Ratio	16.85	16.98	20.20	14.39	15.94	36.42
EV/EBIT Ratio	23.10	24.46	31.22	22.68	23.37	45.44
EV/FCF Ratio	34.65	39.74	434.65	133.66	-	1079.85
Debt / Equity Ratio	1.29	1.35	0.95	0.60	0.22	0.04
Debt / EBITDA Ratio	6.71	8.11	7.05	4.67	1.74	0.20
Debt / FCF Ratio	13.80	19.04	151.67	43.35	-	5.99
Net Debt / Equity Ratio	0.44	0.51	0.07	-0.02	-0.16	-0.32
Net Debt / EBITDA Ratio	2.30	3.04	0.51	-0.16	-1.30	-1.79
Net Debt / FCF Ratio	4.71	7.11	10.95	-1.48	0.94	-52.95
Asset Turnover	0.55	0.55	0.61	0.71	0.80	1.12
Inventory Turnover	7.95	7.93	6.69	5.85	5.24	6.01
Quick Ratio	0.78	0.76	1.14	1.00	1.43	3.07
Current Ratio	0.93	0.88	1.42	1.42	2.02	4.29
Return on Equity (ROE)	9.63%	10.67%	12.88%	9.07%	11.75%	17.02%
Return on Assets (ROA)	3.69%	3.16%	2.91%	3.27%	4.28%	9.23%
Return on Invested Capital (ROIC)	9.45%	9.10%	8.67%	8.37%	10.59%	21.08%
Return on Capital Employed (ROCE)	11.70%	9.50%	7.20%	7.90%	8.10%	13.60%
Earnings Yield	3.27%	4.79%	5.48%	4.38%	4.99%	1.91%
FCF Yield	3.34%	3.37%	0.28%	0.69%	-7.79%	0.09%
Dividend Yield	0.57%	0.71%	0.33%	0.63%	0.59%	0.22%
Payout Ratio	42.44%	34.21%	29.50%	26.21%	13.88%	1.32%
Buyback Yield / Dilution	0.16%	-0.27%	0.04%	-0.12%	-16.98%	-14.54%
Total Shareholder Return	0.73%	0.45%	0.38%	0.51%	-16.39%	-14.33%

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