KEDE Numerical Control 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 28, 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	8,244	8,214	6,969	7,123	8,246	9,707
Market Cap Growth	6.06%	17.85%	-2.16%	-13.62%	-15.05%	-
Enterprise Value	7,795	7,693	6,420	6,916	7,999	9,588
Last Close Price	62.03	61.80	52.26	58.40	67.60	81.73
PE Ratio	91.58	92.70	53.66	69.85	136.66	133.22
Forward PE	59.64	44.54	37.69	48.43	59.50	102.49
PS Ratio	15.58	14.89	11.51	15.75	26.14	38.28
PB Ratio	4.30	4.33	3.81	6.29	7.99	11.94
P/TBV Ratio	4.90	4.92	4.22	7.32	8.69	12.90
P/FCF Ratio	-	693.76	-	-	-	-
P/OCF Ratio	54.03	33.28	99.83	159.84	-	-
PEG Ratio	-	1.03	1.03	1.03	0.96	-
EV/Sales Ratio	14.73	13.94	10.60	15.29	25.36	37.81
EV/EBITDA Ratio	47.84	49.23	34.55	53.86	100.87	127.98
EV/EBIT Ratio	77.30	78.59	46.32	70.05	140.58	171.50
EV/FCF Ratio	-139.36	649.82	-	-	-	-
Debt / Equity Ratio	-	0.00	0.00	0.02	0.05	0.04
Debt / EBITDA Ratio	-	0.01	0.01	0.17	0.59	0.45
Debt / FCF Ratio	-	0.09	-	-	-	-
Net Debt / Equity Ratio	-0.23	-0.25	-0.27	-0.20	-0.24	-0.18
Net Debt / EBITDA Ratio	-2.77	-3.04	-2.67	-1.74	-3.17	-2.00
Net Debt / FCF Ratio	8.03	-40.08	1.44	4.28	3.73	1.13
Asset Turnover	0.23	0.24	0.32	0.32	0.27	0.30
Inventory Turnover	0.66	0.69	0.68	0.58	0.52	0.60
Quick Ratio	2.82	2.60	2.26	1.52	2.50	2.92
Current Ratio	4.54	4.17	4.04	3.52	4.87	6.36
Return on Equity (ROE)	4.76%	4.75%	8.77%	9.40%	6.53%	10.70%
Return on Assets (ROA)	2.73%	2.68%	4.61%	4.35%	3.06%	4.18%
Return on Invested Capital (ROIC)	6.23%	6.31%	10.80%	10.36%	7.28%	8.99%
Return on Capital Employed (ROCE)	5.00%	4.90%	7.20%	8.10%	5.00%	6.40%
Earnings Yield	1.09%	1.08%	1.86%	1.43%	0.73%	0.75%
FCF Yield	-0.68%	0.14%	-4.93%	-0.73%	-0.82%	-1.37%
Dividend Yield	0.32%	0.34%	0.47%	0.32%	-	-
Payout Ratio	27.82%	28.27%	19.39%	0.08%	0.62%	1.13%
Buyback Yield / Dilution	-1.08%	-3.39%	-6.15%	-1.56%	-18.40%	-13.88%
Total Shareholder Return	-0.76%	-3.05%	-5.68%	-1.24%	-18.40%	-13.88%

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