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	Apr '26 Apr 27, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Market Capitalization	18,802	10,612	6,111	6,524	7,059	8,893
Market Cap Growth	145.64%	73.65%	-6.33%	-7.58%	-20.63%	32.19%
Enterprise Value	20,706	12,398	7,711	7,306	7,525	9,201
PE Ratio	98.13	53.86	31.71	36.95	69.38	93.32
PS Ratio	14.30	8.22	5.66	6.65	8.89	13.55
PB Ratio	9.81	6.00	3.94	5.00	5.69	8.09
P/OCF Ratio	170.20	93.68	53.48	68.86	36.22	65.07
EV/Sales Ratio	15.74	9.61	7.15	7.44	9.48	14.02
EV/EBITDA Ratio	57.69	35.51	25.78	30.69	40.92	71.25
EV/EBIT Ratio	78.81	47.60	34.97	42.23	59.33	123.51
Debt / Equity Ratio	1.33	1.07	1.07	0.83	0.52	0.45
Debt / EBITDA Ratio	7.12	5.33	5.42	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	4.82	4.51	4.26	3.44	1.94	1.31
Net Debt / FCF Ratio	-5.88	-4.96	-2.70	-2.77	-2.43	-1.01
Quick Ratio	1.18	0.66	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)	3.47%	3.80%	3.89%	3.89%	3.48%	2.20%
Return on Capital Employed (ROCE)	6.50%	8.00%	7.40%	7.50%	6.90%	4.80%
Earnings Yield	1.07%	1.86%	3.15%	2.71%	1.44%	1.07%
FCF Yield	-1.54%	-2.99%	-7.73%	-4.54%	-2.08%	-1.88%
Dividend Yield	0.12%	-	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	0.34%	0.70%	-0.42%	1.10%	-0.55%	-1.90%

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