Arashi Vision 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 2020
Period Ending	Jun '26 Jun 17, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '20 Dec 31, 2020
Market Capitalization	59,107	94,195	-	-	-	-
Enterprise Value	55,369	91,405	-	-	-	-
Last Close Price	147.40	234.90	-	-	-	-
PE Ratio	68.92	101.41	-	-	-	-
Forward PE	48.80	60.62	-	-	-	-
PS Ratio	5.44	9.67	-	-	-	-
PB Ratio	9.99	16.10	-	-	-	-
P/TBV Ratio	10.25	16.33	-	-	-	-
P/FCF Ratio	-	88.39	-	-	-	-
P/OCF Ratio	199.80	67.96	-	-	-	-
PEG Ratio	1.06	1.96	-	-	-	-
EV/Sales Ratio	5.09	9.38	-	-	-	-
EV/EBITDA Ratio	72.50	108.73	-	-	-	-
EV/EBIT Ratio	79.67	114.63	-	-	-	-
EV/FCF Ratio	-	85.77	-	-	-	-
Debt / Equity Ratio	0.05	0.04	0.01	0.01	0.01	-
Debt / EBITDA Ratio	0.36	0.24	0.03	0.03	0.04	-
Debt / FCF Ratio	-	0.20	0.03	0.04	0.04	-
Net Debt / Equity Ratio	-0.65	-0.99	-0.75	-0.43	-0.41	-0.75
Net Debt / EBITDA Ratio	-5.19	-6.87	-2.36	-1.03	-1.40	-3.31
Net Debt / FCF Ratio	47.34	-5.42	-2.33	-1.46	-1.41	-188.53
Asset Turnover	1.37	1.21	1.38	1.45	-	1.08
Inventory Turnover	2.41	2.73	3.61	3.86	-	3.68
Quick Ratio	1.11	1.38	1.52	1.29	1.04	2.42
Current Ratio	2.35	2.09	2.24	2.17	1.88	3.32
Return on Equity (ROE)	16.02%	19.63%	37.07%	46.66%	-	19.91%
Return on Assets (ROA)	5.45%	6.17%	15.19%	22.28%	-	11.66%
Return on Invested Capital (ROIC)	65.06%	182.15%	90.03%	77.58%	73.26%	133.82%
Return on Capital Employed (ROCE)	10.20%	12.30%	30.30%	40.40%	27.80%	21.80%
Earnings Yield	1.42%	0.99%	-	-	-	-
FCF Yield	-0.14%	1.13%	-	-	-	-
Dividend Yield	0.16%	0.10%	-	-	-	-
Payout Ratio	0.02%	-	-	-	0.39%	-
Buyback Yield / Dilution	-8.74%	-5.63%	-	-	-	-10.22%
Total Shareholder Return	-8.58%	-5.53%	-	-	-	-10.22%