Shenzhen Guangju Energy 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	May '26 May 20, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Market Capitalization	4,736	5,423	6,473	6,120	4,235	4,662
Market Cap Growth	-49.18%	-16.23%	5.78%	44.51%	-9.17%	-8.88%
Enterprise Value	4,550	4,560	5,548	4,756	2,898	2,993
Last Close Price	8.97	10.27	12.19	11.46	7.90	8.12
PE Ratio	42.09	47.24	66.76	69.43	76.80	68.86
Forward PE	-	71.44	71.44	71.44	71.44	71.44
PS Ratio	3.39	3.97	3.27	2.40	2.02	2.88
PB Ratio	1.71	1.97	2.30	2.24	1.63	1.60
P/TBV Ratio	1.96	2.26	2.47	2.42	1.78	1.72
P/FCF Ratio	-	-	75.01	126.56	43.80	-
P/OCF Ratio	-	-	73.64	123.40	35.54	-
EV/Sales Ratio	3.26	3.34	2.81	1.86	1.38	1.85
EV/EBITDA Ratio	61.90	69.71	78.99	61.58	44.31	42.48
EV/EBIT Ratio	82.62	87.74	97.68	74.87	56.40	52.99
EV/FCF Ratio	-19.52	-	64.29	98.35	29.98	-
Debt / Equity Ratio	0.14	0.11	0.01	0.00	0.00	0.00
Debt / EBITDA Ratio	5.23	4.16	0.25	0.14	0.02	0.03
Debt / FCF Ratio	-	-	0.20	0.23	0.02	-
Net Debt / Equity Ratio	-0.07	-0.11	-0.44	-0.42	-0.56	-0.57
Net Debt / EBITDA Ratio	-2.81	-4.85	-17.69	-14.87	-22.17	-23.74
Net Debt / FCF Ratio	0.83	1.43	-14.40	-23.74	-15.00	28.85
Asset Turnover	0.41	0.41	0.67	0.90	0.72	0.53
Inventory Turnover	40.03	78.75	118.92	101.91	42.64	39.51
Quick Ratio	1.11	1.29	11.80	10.76	15.65	15.74
Current Ratio	1.46	1.56	12.21	11.45	16.34	16.60
Return on Equity (ROE)	4.11%	4.21%	3.59%	3.42%	2.13%	2.44%
Return on Assets (ROA)	1.02%	0.97%	1.20%	1.40%	1.10%	1.15%
Return on Invested Capital (ROIC)	1.84%	2.17%	2.79%	3.33%	3.04%	3.22%
Return on Capital Employed (ROCE)	2.00%	1.90%	2.00%	2.30%	1.90%	1.90%
Earnings Yield	2.38%	2.12%	1.50%	1.44%	1.30%	1.45%
FCF Yield	-4.92%	-4.09%	1.33%	0.79%	2.28%	-1.24%
Dividend Yield	0.84%	-	0.61%	0.48%	0.38%	8.63%
Payout Ratio	14.16%	34.69%	30.39%	18.78%	670.36%	41.60%
Buyback Yield / Dilution	-0.05%	0.01%	0.01%	0.38%	-0.23%	-0.05%
Total Shareholder Return	0.78%	0.01%	0.62%	0.86%	0.15%	8.58%

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