Wave Cyber (Shanghai) Ratios and Metrics

Market cap in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 5, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	2,518	1,728	2,596	3,459	4,945	-
Market Cap Growth	53.69%	-33.41%	-24.96%	-30.04%	-	-
Enterprise Value	2,404	1,670	2,519	3,362	4,838	-
Last Close Price	14.57	9.92	14.61	19.47	27.83	-
PE Ratio	69.41	44.79	56.51	110.25	97.96	-
Forward PE	-	31.01	27.93	-	-	-
PS Ratio	6.74	4.61	6.76	11.23	13.04	-
PB Ratio	3.24	2.24	3.39	4.82	7.23	-
P/TBV Ratio	3.51	2.44	3.71	5.31	8.02	-
P/FCF Ratio	59.32	182.69	-	-	-	-
P/OCF Ratio	41.75	64.84	114.63	93.29	121.35	-
EV/Sales Ratio	6.43	4.45	6.56	10.92	12.76	-
EV/EBITDA Ratio	39.02	25.13	35.19	69.14	59.47	-
EV/EBIT Ratio	110.25	56.44	66.61	155.09	84.75	-
EV/FCF Ratio	56.62	176.48	-	-	-	-
Debt / Equity Ratio	0	0	0.00	0.03	0.02	0.08
Debt / EBITDA Ratio	0.00	0.00	0.01	0.41	0.18	0.49
Debt / FCF Ratio	0.01	0.02	-	-	-	5.23
Asset Turnover	0.42	0.42	0.45	0.38	0.56	0.57
Inventory Turnover	2.61	2.50	2.90	2.39	3.36	3.14
Quick Ratio	1.73	1.27	2.15	1.89	2.89	1.21
Current Ratio	2.74	2.41	3.14	2.83	4.10	1.84
Return on Equity (ROE)	4.56%	4.80%	6.06%	4.48%	9.05%	10.87%
Return on Assets (ROA)	1.53%	2.07%	2.75%	1.67%	5.30%	5.83%
Return on Invested Capital (ROIC)	3.01%	4.04%	5.60%	3.61%	10.11%	10.56%
Return on Capital Employed (ROCE)	2.70%	3.70%	4.90%	3.00%	8.20%	11.70%
Earnings Yield	1.42%	2.23%	1.77%	0.91%	1.02%	-
FCF Yield	1.69%	0.55%	-1.05%	-0.73%	-1.87%	-
Payout Ratio	6.91%	51.58%	0.37%	0.53%	2.51%	97.68%
Buyback Yield / Dilution	3.99%	0.73%	-1.70%	-17.06%	-13.89%	-0.00%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.