Shenzhen Tellus Holding 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	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Market Capitalization	7,274	6,662	6,370	6,877	6,005	6,784
Market Cap Growth	13.35%	4.58%	-7.37%	14.52%	-11.48%	-20.35%
Enterprise Value	7,138	6,479	6,429	6,527	5,472	6,336
Last Close Price	18.12	16.43	15.79	16.99	14.81	16.71
PE Ratio	51.33	48.76	53.87	82.36	45.83	117.65
PS Ratio	4.25	2.55	3.45	8.21	11.81	15.98
PB Ratio	3.69	3.51	3.68	4.15	4.12	4.90
P/TBV Ratio	4.03	3.87	3.98	4.72	4.34	5.39
P/FCF Ratio	13.25	18.71	-	-	-	-
P/OCF Ratio	13.99	17.07	-	-	47.43	62.18
EV/Sales Ratio	4.17	2.48	3.48	7.79	10.76	14.93
EV/EBITDA Ratio	33.02	34.52	60.22	68.88	51.45	87.05
EV/EBIT Ratio	43.77	44.38	95.03	111.96	74.42	143.15
EV/FCF Ratio	13.01	18.20	-	-	-	-
Debt / Equity Ratio	0.05	0.11	0.13	0.10	0.07	0.01
Debt / EBITDA Ratio	0.50	1.04	1.96	1.74	0.86	0.15
Debt / FCF Ratio	0.20	0.58	-	-	-	-
Net Debt / Equity Ratio	-0.15	-0.25	-0.19	-0.25	-0.38	-0.39
Net Debt / EBITDA Ratio	-1.46	-2.58	-3.14	-4.43	-5.25	-7.42
Net Debt / FCF Ratio	-0.55	-1.36	2.32	2.06	47.56	8.51
Asset Turnover	0.66	1.05	0.80	0.41	0.28	0.25
Inventory Turnover	12.01	15.54	11.20	9.92	14.89	14.69
Quick Ratio	0.78	1.28	1.22	1.76	2.29	1.95
Current Ratio	1.23	1.57	1.67	2.11	2.46	2.07
Return on Equity (ROE)	7.70%	7.66%	6.58%	5.22%	9.29%	4.43%
Return on Assets (ROA)	3.95%	3.65%	1.82%	1.78%	2.58%	1.65%
Return on Invested Capital (ROIC)	8.44%	8.85%	3.73%	4.32%	6.33%	4.08%
Return on Capital Employed (ROCE)	7.80%	7.30%	3.60%	3.20%	4.70%	3.20%
Earnings Yield	2.09%	2.05%	1.86%	1.21%	2.18%	0.85%
FCF Yield	7.54%	5.34%	-2.28%	-2.97%	-0.20%	-0.94%
Dividend Yield	0.54%	0.61%	0.20%	0.17%	0.17%	0.12%
Payout Ratio	30.55%	14.21%	26.72%	24.95%	7.91%	31.32%
Buyback Yield / Dilution	0.05%	0.03%	-0.01%	-0.02%	2.84%	-2.90%
Total Shareholder Return	0.59%	0.63%	0.18%	0.15%	3.00%	-2.78%

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