iRay 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	May '26 May 7, 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	24,538	21,355	13,656	33,157	33,284	36,049
Market Cap Growth	40.54%	56.38%	-58.81%	-0.38%	-7.67%	189.42%
Enterprise Value	25,955	21,745	14,981	32,413	31,687	33,845
Last Close Price	116.10	101.11	67.69	162.83	162.42	175.18
PE Ratio	36.30	32.85	29.36	54.58	51.90	74.47
Forward PE	28.80	27.45	15.64	38.90	42.06	67.93
PS Ratio	9.99	9.49	7.46	17.79	21.49	30.36
PB Ratio	3.53	3.20	2.94	7.62	8.53	11.72
P/TBV Ratio	4.03	3.67	3.15	8.14	9.19	12.00
P/FCF Ratio	-	-	-	-	-	640.19
P/OCF Ratio	18.84	16.40	37.89	97.43	105.12	145.35
EV/Sales Ratio	10.57	9.66	8.18	17.39	20.45	28.51
EV/EBITDA Ratio	28.81	27.07	28.69	48.23	61.04	83.50
EV/EBIT Ratio	35.51	32.85	31.65	50.55	64.61	88.78
EV/FCF Ratio	-36.08	-	-	-	-	601.05
Debt / Equity Ratio	0.69	0.65	0.77	0.48	0.37	0.02
Debt / EBITDA Ratio	5.28	5.32	6.52	3.01	2.69	0.17
Debt / FCF Ratio	-	-	-	-	-	1.22
Net Debt / Equity Ratio	0.14	0.10	0.29	-0.01	-0.49	-0.71
Net Debt / EBITDA Ratio	1.06	0.80	2.59	-0.08	-3.70	-5.41
Net Debt / FCF Ratio	-1.32	-1.68	-1.25	0.04	4.80	-38.93
Asset Turnover	0.22	0.21	0.22	0.28	0.33	0.37
Inventory Turnover	1.43	1.35	1.16	1.12	1.34	2.11
Quick Ratio	2.98	2.16	3.39	2.09	7.35	7.11
Current Ratio	3.64	2.60	4.39	2.72	8.66	8.09
Return on Equity (ROE)	11.58%	11.18%	10.01%	14.65%	18.30%	16.97%
Return on Assets (ROA)	4.07%	3.78%	3.56%	6.01%	6.55%	7.41%
Return on Invested Capital (ROIC)	9.02%	9.17%	8.16%	18.03%	30.85%	52.42%
Return on Capital Employed (ROCE)	6.30%	6.20%	5.80%	10.40%	9.30%	12.10%
Earnings Yield	2.79%	3.04%	3.41%	1.83%	1.93%	1.34%
FCF Yield	-2.93%	-1.80%	-7.92%	-4.56%	-1.20%	0.16%
Dividend Yield	0.85%	0.99%	1.05%	0.63%	0.65%	0.46%
Payout Ratio	31.47%	33.13%	55.38%	36.08%	25.17%	15.02%
Buyback Yield / Dilution	-5.36%	-3.10%	-0.27%	-1.98%	-0.19%	-23.10%
Total Shareholder Return	-4.49%	-2.12%	0.78%	-1.35%	0.46%	-22.64%

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