Shahe Industrial 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 12, 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	3,452	2,660	2,665	2,466	1,598	1,670
Market Cap Growth	38.31%	-0.18%	8.05%	54.39%	-4.35%	-11.06%
Enterprise Value	3,003	2,294	2,145	2,336	1,760	1,540
Last Close Price	14.26	10.99	10.77	9.85	6.35	6.63
PE Ratio	-	161.75	5.11	9.92	45.10	381.80
PS Ratio	64.34	7.43	1.92	3.23	2.49	4.82
PB Ratio	2.10	1.59	1.56	2.02	1.61	1.75
P/TBV Ratio	2.17	1.64	1.61	2.11	1.72	1.87
P/FCF Ratio	190.63	-	5.70	7.39	-	6.61
P/OCF Ratio	187.54	-	5.55	7.00	-	6.45
EV/Sales Ratio	55.98	6.41	1.54	3.06	2.74	4.44
EV/EBITDA Ratio	-	37.07	3.12	18.91	27.27	87.85
EV/EBIT Ratio	-	42.80	3.16	20.04	30.48	139.68
EV/FCF Ratio	165.85	-	4.59	7.00	-	6.10
Debt / Equity Ratio	0.01	0.01	0	0.37	0.37	0.47
Debt / EBITDA Ratio	-	0.19	0.00	3.49	5.30	25.38
Debt / FCF Ratio	0.52	-	0.00	1.34	-	1.76
Net Debt / Equity Ratio	-0.30	-0.22	-0.34	-0.17	0.05	-0.03
Net Debt / EBITDA Ratio	12.54	-5.90	-0.86	-1.63	0.69	-1.42
Net Debt / FCF Ratio	-27.64	2.56	-1.26	-0.60	-0.48	-0.10
Asset Turnover	0.02	0.15	0.51	0.28	0.26	0.16
Inventory Turnover	0.02	0.12	0.27	0.25	0.25	0.14
Quick Ratio	0.79	0.79	0.76	0.37	0.23	0.35
Current Ratio	2.96	3.71	2.80	1.53	1.58	1.69
Return on Equity (ROE)	-3.72%	1.00%	35.79%	22.42%	5.03%	0.96%
Return on Assets (ROA)	-1.35%	1.43%	15.45%	2.63%	1.45%	0.31%
Return on Invested Capital (ROIC)	-4.27%	1.29%	48.13%	8.40%	4.20%	0.39%
Return on Capital Employed (ROCE)	-3.00%	3.20%	39.30%	9.40%	5.10%	1.00%
Earnings Yield	-1.82%	0.62%	19.58%	10.08%	2.22%	0.26%
FCF Yield	0.52%	-5.36%	17.53%	13.53%	-5.76%	15.12%
Dividend Yield	-	-	2.00%	1.22%	0.66%	0.10%
Payout Ratio	-	317.90%	6.83%	13.32%	57.06%	243.84%
Buyback Yield / Dilution	-0.03%	-	-	-	-	-
Total Shareholder Return	-0.03%	-	2.00%	1.22%	0.66%	0.10%

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