Beijing Zodi Investment 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 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	3,932	2,663	751	1,981	1,945	1,448
Market Cap Growth	459.15%	254.58%	-62.09%	1.85%	34.30%	5.68%
Enterprise Value	4,523	3,635	1,721	2,823	2,719	1,950
Last Close Price	13.14	8.90	2.51	6.62	6.50	4.84
PS Ratio	12.42	12.83	2.46	34.37	4.55	1.85
PB Ratio	-12.36	-9.69	5.31	5.09	3.40	1.68
P/TBV Ratio	-	-	5.42	5.12	3.42	1.69
P/FCF Ratio	-	66.32	18.02	-	17.34	9.89
P/OCF Ratio	51.92	66.32	18.02	-	17.25	9.89
EV/Sales Ratio	14.29	17.51	5.63	48.97	6.36	2.49
EV/FCF Ratio	-	90.52	41.27	-	24.23	13.32
Debt / Equity Ratio	-1.93	-3.69	6.31	2.23	1.24	0.73
Debt / FCF Ratio	8.09	25.25	21.43	-	6.32	4.30
Net Debt / Equity Ratio	-1.86	-3.54	6.00	2.14	1.13	0.60
Net Debt / EBITDA Ratio	-3.34	-5.61	-6.07	-68.32	-3.69	-2.05
Net Debt / FCF Ratio	7.80	24.24	20.37	-15.79	5.77	3.53
Asset Turnover	0.17	0.11	0.14	0.03	0.16	0.23
Inventory Turnover	0.29	0.21	0.22	0.02	0.25	0.35
Quick Ratio	0.02	0.03	0.03	0.04	0.10	0.09
Current Ratio	0.82	0.86	1.11	1.27	1.71	1.42
Return on Equity (ROE)	-	-	-94.03%	-38.32%	-40.82%	-35.76%
Return on Assets (ROA)	-6.08%	-5.83%	-4.16%	-0.36%	-4.22%	-4.65%
Return on Invested Capital (ROIC)	-36.52%	-20.62%	-12.71%	-1.08%	-13.59%	-15.11%
Return on Capital Employed (ROCE)	79.70%	111.90%	-42.10%	-2.20%	-16.70%	-25.40%
Earnings Yield	-10.98%	-15.68%	-33.25%	-9.30%	-15.05%	-25.94%
FCF Yield	-	1.51%	5.55%	-2.66%	5.77%	10.11%
Buyback Yield / Dilution	-1.92%	0.87%	-1.26%	0.56%	-0.21%	0.34%
Total Shareholder Return	-1.92%	0.87%	-1.26%	0.56%	-0.21%	0.34%

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