Zhuhai Port 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	Mar '26 Mar 19, 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	5,108	4,619	4,772	5,160	5,941	5,285
Market Cap Growth	14.40%	-3.21%	-7.52%	-13.16%	12.43%	-7.49%
Enterprise Value	14,890	13,786	13,632	13,655	13,675	9,641
Last Close Price	5.64	5.04	5.18	5.46	6.16	5.36
PE Ratio	19.96	15.81	17.21	16.83	12.80	20.10
Forward PE	-	127.96	127.96	127.96	127.96	127.96
PS Ratio	1.18	0.90	0.88	0.98	0.91	1.50
PB Ratio	0.55	0.48	0.50	0.56	0.72	0.90
P/TBV Ratio	1.45	1.20	1.16	1.33	1.59	1.46
P/FCF Ratio	6.51	5.48	5.56	7.54	15.58	-
P/OCF Ratio	4.73	3.91	4.01	3.96	7.20	17.14
EV/Sales Ratio	3.43	2.69	2.50	2.60	2.09	2.73
EV/EBITDA Ratio	12.63	12.29	12.05	12.32	13.08	17.58
EV/EBIT Ratio	21.85	21.10	20.31	20.80	22.23	31.18
EV/FCF Ratio	18.98	16.37	15.90	19.95	35.85	-
Debt / Equity Ratio	1.01	0.94	0.94	1.07	1.13	0.95
Debt / EBITDA Ratio	7.90	7.81	7.78	8.64	8.88	10.12
Debt / FCF Ratio	11.87	10.60	10.46	14.33	24.56	-
Net Debt / Equity Ratio	0.74	0.53	0.55	0.62	0.80	0.56
Net Debt / EBITDA Ratio	5.89	4.54	4.66	5.11	6.31	6.03
Net Debt / FCF Ratio	8.68	6.05	6.15	8.28	17.30	-30.57
Asset Turnover	0.21	0.25	0.26	0.26	0.39	0.31
Inventory Turnover	9.61	11.65	11.75	11.73	22.12	23.03
Quick Ratio	0.99	1.36	0.96	1.11	0.96	0.82
Current Ratio	1.31	1.46	1.04	1.21	1.08	0.91
Return on Equity (ROE)	5.09%	5.01%	4.99%	5.35%	7.70%	4.99%
Return on Assets (ROA)	2.10%	1.99%	2.02%	2.02%	2.31%	1.70%
Return on Invested Capital (ROIC)	3.37%	3.39%	3.59%	3.55%	4.29%	3.27%
Return on Capital Employed (ROCE)	4.30%	4.00%	4.50%	4.20%	4.20%	3.20%
Earnings Yield	5.91%	6.32%	5.81%	5.94%	7.81%	4.98%
FCF Yield	15.36%	18.23%	17.97%	13.26%	6.42%	-2.05%
Dividend Yield	1.15%	1.29%	0.23%	1.30%	1.95%	1.13%
Payout Ratio	127.05%	122.03%	179.04%	134.16%	75.47%	88.95%
Buyback Yield / Dilution	6.16%	0.48%	-25.53%	0.16%	0.98%	-5.32%
Total Shareholder Return	7.32%	1.77%	-25.30%	1.46%	2.93%	-4.19%

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