Wushang Group 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	Apr '26 Apr 2, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Market Capitalization	6,224	7,589	7,931	6,552	8,613	8,082
Market Cap Growth	-2.97%	-4.32%	21.06%	-23.93%	6.57%	-9.79%
Enterprise Value	13,610	14,263	13,900	13,784	15,638	13,240
Last Close Price	8.30	10.12	10.13	8.10	10.59	9.78
PE Ratio	34.58	42.06	36.72	31.34	28.54	10.74
Forward PE	25.94	16.49	16.49	16.49	16.49	9.34
PS Ratio	1.02	1.25	1.18	0.91	1.36	1.13
PB Ratio	0.57	0.70	0.72	0.59	0.79	0.76
P/TBV Ratio	1.62	1.97	2.05	1.77	2.60	2.57
P/FCF Ratio	13.76	16.78	9.93	6.69	-	-
P/OCF Ratio	5.05	6.15	6.17	2.72	13.81	3.71
PEG Ratio	-	5.33	5.33	5.33	5.33	5.33
EV/Sales Ratio	2.24	2.35	2.07	1.92	2.47	1.86
EV/EBITDA Ratio	11.42	12.97	11.62	11.88	18.28	9.83
EV/EBIT Ratio	30.45	31.91	27.15	27.05	28.99	12.56
EV/FCF Ratio	30.09	31.53	17.40	14.08	-	-
Debt / Equity Ratio	0.93	0.93	0.88	0.93	0.94	0.72
Debt / EBITDA Ratio	8.53	8.53	7.19	7.77	9.91	5.06
Debt / FCF Ratio	22.47	22.47	12.03	10.47	-	-
Net Debt / Equity Ratio	0.68	0.68	0.63	0.65	0.72	0.52
Net Debt / EBITDA Ratio	6.71	6.71	5.79	6.19	9.17	4.11
Net Debt / FCF Ratio	16.32	16.32	8.66	7.34	-4.25	-3.42
Asset Turnover	0.20	0.20	0.22	0.23	0.21	0.28
Inventory Turnover	2.05	2.05	2.12	2.08	1.84	1.85
Quick Ratio	0.23	0.23	0.26	0.27	0.21	0.24
Current Ratio	0.38	0.38	0.44	0.43	0.38	0.44
Return on Equity (ROE)	1.64%	1.64%	1.96%	1.91%	2.80%	7.31%
Return on Assets (ROA)	0.92%	0.92%	1.03%	1.01%	1.14%	2.58%
Return on Invested Capital (ROIC)	1.54%	1.52%	1.83%	1.64%	2.12%	5.54%
Return on Capital Employed (ROCE)	2.70%	2.70%	2.80%	2.80%	3.10%	6.30%
Earnings Yield	2.90%	2.38%	2.72%	3.19%	3.50%	9.31%
FCF Yield	7.27%	5.96%	10.07%	14.95%	-21.44%	-20.02%
Dividend Yield	2.41%	1.98%	2.96%	0.62%	0.47%	1.64%
Payout Ratio	271.09%	271.09%	230.66%	196.73%	146.85%	45.85%
Buyback Yield / Dilution	2.54%	2.54%	0.38%	-0.07%	-0.79%	0.42%
Total Shareholder Return	4.95%	4.52%	3.35%	0.55%	-0.32%	2.06%

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