SDIC Fengle Seed 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	Feb '26 Feb 12, 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	5,396	4,329	4,709	5,532	5,956	7,631
Market Cap Growth	19.08%	-8.08%	-14.87%	-7.11%	-21.95%	105.67%
Enterprise Value	5,405	4,406	4,636	5,547	5,950	7,769
Last Close Price	6.76	7.03	7.62	8.93	9.60	12.28
PE Ratio	82.76	61.98	117.11	94.07	32.55	151.40
Forward PE	43.61	86.22	86.22	86.22	86.22	86.22
PS Ratio	1.98	1.48	1.51	1.84	2.28	3.11
PB Ratio	2.72	2.06	2.30	2.73	3.07	4.30
P/TBV Ratio	3.79	2.86	3.27	3.96	3.94	5.64
P/FCF Ratio	47.03	-	-	19.42	-	73.84
P/OCF Ratio	24.34	-	28.42	13.97	77.08	38.26
EV/Sales Ratio	1.98	1.51	1.49	1.85	2.27	3.16
EV/EBITDA Ratio	36.59	29.73	42.84	43.32	44.40	65.70
EV/EBIT Ratio	106.74	71.91	191.46	115.28	97.95	151.42
EV/FCF Ratio	47.11	-	-	19.47	-	75.17
Debt / Equity Ratio	0.17	0.11	0.08	0.08	0.08	0.10
Debt / EBITDA Ratio	2.28	1.52	1.40	1.16	1.12	1.46
Debt / FCF Ratio	2.93	-	-	0.54	-	1.67
Net Debt / Equity Ratio	-0.03	-0.06	-0.13	-0.12	-0.03	-0.07
Net Debt / EBITDA Ratio	-0.48	-0.79	-2.49	-1.88	-0.49	-1.04
Net Debt / FCF Ratio	-0.58	0.69	171.43	-0.84	1.31	-1.19
Asset Turnover	0.79	0.94	1.06	1.07	0.98	0.93
Inventory Turnover	2.52	2.92	3.85	3.55	2.98	2.76
Quick Ratio	0.52	0.71	0.99	0.87	0.63	0.64
Current Ratio	1.59	1.88	2.13	1.96	2.06	1.87
Return on Equity (ROE)	2.30%	2.93%	1.90%	2.77%	10.02%	3.23%
Return on Assets (ROA)	0.92%	1.23%	0.52%	1.07%	1.41%	1.22%
Return on Invested Capital (ROIC)	2.36%	3.13%	1.36%	2.47%	3.30%	2.55%
Return on Capital Employed (ROCE)	2.30%	2.70%	1.10%	2.30%	3.10%	2.90%
Earnings Yield	0.93%	1.61%	0.85%	1.06%	3.07%	0.66%
FCF Yield	2.13%	-3.93%	-0.03%	5.15%	-0.85%	1.35%
Dividend Yield	0.30%	0.28%	0.26%	0.22%	0.21%	0.12%
Payout Ratio	44.53%	27.07%	44.27%	35.34%	7.44%	37.12%
Buyback Yield / Dilution	-0.01%	-0.05%	-0.01%	0.03%	-0.02%	-2.34%
Total Shareholder Return	0.29%	0.23%	0.25%	0.25%	0.19%	-2.23%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.