Luoniushan 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 5, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Market Capitalization	7,588	10,410	7,669	6,644	8,141	8,210
Market Cap Growth	8.21%	35.74%	15.43%	-18.39%	-0.84%	-20.51%
Enterprise Value	9,111	11,645	8,622	9,114	10,417	10,093
Last Close Price	6.59	9.04	6.64	5.73	7.00	7.06
PE Ratio	-	67.69	31.72	-	91.24	-
PS Ratio	2.16	3.08	2.30	1.57	2.82	4.37
PB Ratio	1.65	2.18	1.63	1.42	1.69	1.89
P/TBV Ratio	2.08	2.75	2.08	1.83	2.13	2.49
P/FCF Ratio	-	-	59.99	60.79	-	27.74
P/OCF Ratio	-	-	20.65	17.70	14.19	6.92
EV/Sales Ratio	2.59	3.45	2.59	2.15	3.61	5.37
EV/EBITDA Ratio	14.83	17.83	13.94	54.96	29.39	-
EV/EBIT Ratio	25.95	29.03	23.91	-	104.10	-
EV/FCF Ratio	-26.95	-	67.44	83.38	-	34.10
Debt / Equity Ratio	0.43	0.37	0.36	0.65	0.56	0.51
Debt / EBITDA Ratio	3.20	2.65	2.69	15.65	7.28	-
Debt / FCF Ratio	-	-	13.39	27.72	-	7.43
Net Debt / Equity Ratio	0.24	0.20	0.12	0.44	0.42	0.34
Net Debt / EBITDA Ratio	1.82	1.46	0.94	12.40	5.76	-13.49
Net Debt / FCF Ratio	-3.23	-3.09	4.52	18.82	-7.34	5.01
Asset Turnover	0.36	0.34	0.29	0.34	0.24	0.19
Inventory Turnover	1.09	1.01	0.93	1.24	0.88	0.93
Quick Ratio	0.29	0.28	0.32	0.51	0.15	0.17
Current Ratio	1.03	1.07	1.05	1.16	0.90	0.74
Return on Equity (ROE)	-0.77%	3.41%	5.38%	-11.34%	2.50%	-10.08%
Return on Assets (ROA)	2.22%	2.50%	1.96%	-0.49%	0.53%	-2.16%
Return on Invested Capital (ROIC)	-5.61%	4.98%	4.58%	-1.46%	1.58%	-5.60%
Return on Capital Employed (ROCE)	5.60%	6.20%	5.40%	-1.30%	1.30%	-5.20%
Earnings Yield	-0.27%	1.48%	3.15%	-7.34%	1.10%	-5.15%
FCF Yield	-4.46%	-2.97%	1.67%	1.65%	-3.42%	3.60%
Dividend Yield	0.53%	0.39%	0.30%	0.35%	0.29%	-
Payout Ratio	-	48.45%	53.67%	-	120.48%	-
Buyback Yield / Dilution	-0.32%	-0.01%	-1.35%	1.29%	0.01%	0.07%
Total Shareholder Return	0.21%	0.38%	-1.05%	1.64%	0.29%	0.07%

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