Novoray 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	Mar '26 Mar 19, 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	14,872	14,993	11,962	9,835	6,069	9,532
Market Cap Growth	22.41%	25.34%	21.62%	62.07%	-36.33%	136.75%
Enterprise Value	14,715	14,836	11,665	9,424	5,701	9,462
Last Close Price	61.59	62.09	49.05	39.92	24.47	38.09
PE Ratio	50.90	51.23	47.59	56.53	32.24	55.14
Forward PE	34.12	36.64	38.84	39.33	21.92	42.14
PS Ratio	13.33	13.44	12.46	13.82	9.17	15.26
PB Ratio	9.11	9.18	7.93	7.30	4.93	8.72
P/TBV Ratio	9.50	9.57	8.25	7.58	5.15	9.16
P/FCF Ratio	-	-	72.44	50.72	70.68	-
P/OCF Ratio	-	-	46.96	39.83	25.21	62.13
EV/Sales Ratio	13.19	13.30	12.15	13.24	8.61	15.15
EV/EBITDA Ratio	38.08	38.39	38.14	41.08	28.66	47.15
EV/EBIT Ratio	43.86	44.22	45.76	52.43	35.07	53.23
EV/FCF Ratio	-	-	70.64	48.60	66.40	-
Debt / Equity Ratio	0.12	0.12	0.08	0.09	0.03	0.00
Debt / EBITDA Ratio	0.50	0.50	0.40	0.51	0.16	0.00
Debt / FCF Ratio	-	-	0.74	0.61	0.36	-
Net Debt / Equity Ratio	-0.10	-0.10	-0.34	-0.33	-0.35	-0.38
Net Debt / EBITDA Ratio	-0.40	-0.40	-1.70	-1.95	-2.16	-2.09
Net Debt / FCF Ratio	-	-	-3.14	-2.31	-5.01	7.70
Asset Turnover	-	-	0.52	0.43	0.47	0.52
Inventory Turnover	-	-	5.99	5.31	5.26	5.50
Quick Ratio	-	-	2.97	3.44	4.37	5.58
Current Ratio	-	-	3.29	3.79	4.84	6.27
Return on Equity (ROE)	18.63%	18.63%	17.61%	13.50%	16.20%	16.80%
Return on Assets (ROA)	-	-	8.55%	6.83%	7.15%	9.27%
Return on Invested Capital (ROIC)	19.89%	23.83%	23.71%	18.65%	21.50%	27.50%
Return on Capital Employed (ROCE)	-	-	15.60%	12.00%	11.90%	15.10%
Earnings Yield	1.97%	1.95%	2.10%	1.77%	3.10%	1.81%
FCF Yield	-	-	1.38%	1.97%	1.42%	-0.57%
Dividend Yield	0.62%	-	0.78%	0.96%	0.96%	0.57%
Payout Ratio	-	-	37.79%	32.85%	27.77%	24.87%
Buyback Yield / Dilution	0.08%	0.08%	-0.60%	0.69%	-0.58%	0.24%
Total Shareholder Return	0.54%	0.08%	0.19%	1.65%	0.38%	0.81%

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