Wedge 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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 8, 2026	Dec '25 Dec 31, 2025	Jan '25 Jan 1, 2025	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Market Capitalization	15,402	10,612	6,111	6,524	7,059	8,893
Market Cap Growth	106.62%	73.65%	-6.33%	-7.58%	-20.63%	32.19%
Enterprise Value	17,305	12,398	7,711	7,306	7,525	9,201
PE Ratio	80.38	53.86	31.71	36.95	69.38	93.32
PS Ratio	11.71	8.22	5.66	6.65	8.89	13.55
PB Ratio	8.04	6.00	3.94	5.00	5.69	8.09
P/OCF Ratio	139.42	93.68	53.48	68.86	36.22	65.07
EV/Sales Ratio	13.16	9.61	7.15	7.44	9.48	14.02
EV/EBITDA Ratio	61.35	43.43	25.12	30.69	40.92	71.25
EV/EBIT Ratio	92.66	62.45	34.19	42.23	59.33	123.51
Debt / Equity Ratio	1.33	1.07	1.07	0.83	0.52	0.45
Debt / EBITDA Ratio	9.06	6.46	5.28	4.41	3.42	3.59
Net Debt / Equity Ratio	0.89	0.89	0.82	0.63	0.29	0.15
Net Debt / EBITDA Ratio	6.20	5.52	4.16	3.44	1.94	1.31
Net Debt / FCF Ratio	-5.88	-4.97	-2.70	-2.77	-2.43	-1.01
Quick Ratio	1.18	0.65	0.83	0.77	0.90	0.85
Current Ratio	1.61	1.06	1.25	1.10	1.16	1.14
Asset Turnover	0.28	0.30	0.30	0.35	0.35	0.31
Return on Equity (ROE)	9.68%	10.22%	13.08%	14.84%	9.03%	8.50%
Return on Assets (ROA)	2.47%	2.90%	3.98%	3.89%	3.48%	2.20%
Return on Capital Employed (ROCE)	4.60%	6.10%	7.60%	7.50%	6.90%	4.80%
Earnings Yield	1.31%	1.86%	3.15%	2.71%	1.44%	1.07%
FCF Yield	-1.88%	-2.99%	-7.73%	-4.54%	-2.08%	-1.88%
Dividend Yield	0.15%	-	0.39%	0.93%	0.36%	0.29%
Payout Ratio	49.04%	51.54%	61.26%	32.75%	54.23%	65.68%
Buyback Yield / Dilution	0.23%	0.70%	-0.81%	0.17%	-0.91%	-2.19%
Total Shareholder Return	0.38%	0.70%	-0.42%	1.10%	-0.55%	-1.90%