Freewon China 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	7,446	6,292	3,581	3,169	3,288	5,684
Market Cap Growth	32.45%	75.68%	12.99%	-3.61%	-42.15%	50.41%
Enterprise Value	8,094	6,816	4,231	3,395	3,140	5,231
Last Close Price	25.86	24.18	14.77	12.82	13.14	22.19
PE Ratio	123.14	113.96	65.68	35.82	20.30	46.54
Forward PE	30.25	30.75	22.08	14.97	-	-
PS Ratio	3.78	3.19	2.79	3.20	3.55	7.82
PB Ratio	3.88	3.28	2.23	1.96	2.24	4.06
P/TBV Ratio	4.19	3.54	2.45	2.16	2.37	4.25
P/OCF Ratio	651.23	550.28	66.34	19.25	14.44	129.47
PEG Ratio	-	0.31	0.31	0.31	-	-
EV/Sales Ratio	4.10	3.46	3.29	3.42	3.39	7.20
EV/EBITDA Ratio	25.76	21.80	23.06	17.45	15.70	31.07
EV/EBIT Ratio	52.68	44.37	72.21	37.10	24.11	43.07
Debt / Equity Ratio	0.56	0.56	0.76	0.67	0.15	0.05
Debt / EBITDA Ratio	3.44	3.44	6.61	5.51	1.09	0.39
Net Debt / Equity Ratio	0.31	0.31	0.45	0.08	-0.02	-0.29
Net Debt / EBITDA Ratio	1.90	1.90	3.98	0.70	-0.12	-2.42
Net Debt / FCF Ratio	-1.72	-1.72	-1.47	-0.64	0.09	1.98
Asset Turnover	0.50	0.50	0.37	0.35	0.45	0.41
Inventory Turnover	3.45	3.45	3.04	3.02	3.02	3.13
Quick Ratio	0.92	0.92	1.05	1.73	1.00	2.16
Current Ratio	1.29	1.29	1.51	2.06	1.36	2.69
Return on Equity (ROE)	2.82%	2.82%	2.99%	5.98%	11.57%	9.18%
Return on Assets (ROA)	2.45%	2.45%	1.06%	2.03%	3.94%	4.27%
Return on Invested Capital (ROIC)	6.24%	6.33%	2.86%	5.71%	10.68%	13.28%
Return on Capital Employed (ROCE)	5.70%	5.70%	2.30%	3.70%	8.10%	8.40%
Earnings Yield	0.74%	0.88%	1.52%	2.79%	4.92%	2.15%
FCF Yield	-4.63%	-5.48%	-13.88%	-6.72%	-8.08%	-3.63%
Dividend Yield	0.39%	-	0.68%	1.67%	1.63%	0.97%
Payout Ratio	76.56%	76.56%	122.78%	68.74%	33.70%	44.07%
Buyback Yield / Dilution	-25.37%	-9.02%	0.72%	-0.70%	1.26%	-34.51%
Total Shareholder Return	-24.99%	-9.02%	1.40%	0.97%	2.89%	-33.55%

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