North Copper 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	Mar '26 Mar 31, 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	25,866	13,825	10,280	9,110	12,549	2,711
Market Cap Growth	54.49%	34.48%	12.84%	-27.40%	362.93%	68.03%
Enterprise Value	35,485	21,171	14,742	10,904	12,423	2,883
Last Close Price	13.58	7.73	5.68	5.03	7.27	4.84
PE Ratio	33.58	22.56	16.55	16.42	15.00	4.38
PS Ratio	1.00	0.57	1.09	0.85	1.26	0.32
PB Ratio	3.89	2.22	2.09	1.99	3.06	0.88
P/TBV Ratio	4.21	2.39	2.29	2.20	3.24	0.91
P/FCF Ratio	-	-	-	9.90	-	2.75
P/OCF Ratio	-	38.26	-	4.23	18.09	1.86
EV/Sales Ratio	1.37	0.88	1.57	1.02	1.25	0.34
EV/EBITDA Ratio	19.03	14.21	11.76	9.73	7.69	2.37
EV/EBIT Ratio	27.68	20.32	15.25	12.71	9.40	3.09
EV/FCF Ratio	-19.57	-	-	11.84	-	2.93
Debt / Equity Ratio	1.55	1.42	1.52	0.87	1.07	1.77
Debt / EBITDA Ratio	5.53	5.90	5.89	3.51	2.70	4.50
Debt / FCF Ratio	-	-	-	4.32	-	5.55
Net Debt / Equity Ratio	1.45	1.28	1.33	0.59	0.79	1.03
Net Debt / EBITDA Ratio	5.20	5.36	5.22	2.42	2.00	2.62
Net Debt / FCF Ratio	-5.30	-12.34	-2.28	2.94	-1713.91	3.23
Asset Turnover	1.45	1.44	0.73	1.10	1.05	1.49
Inventory Turnover	3.54	4.01	2.48	4.34	3.40	6.16
Quick Ratio	0.17	0.17	0.19	0.71	0.41	0.69
Current Ratio	1.52	1.56	1.36	1.96	1.46	1.34
Return on Equity (ROE)	12.70%	10.99%	13.09%	12.78%	23.25%	35.48%
Return on Assets (ROA)	4.48%	3.89%	4.69%	5.53%	8.72%	10.19%
Return on Invested Capital (ROIC)	6.12%	6.53%	7.76%	9.22%	14.87%	20.87%
Return on Capital Employed (ROCE)	10.10%	8.40%	9.30%	10.10%	22.10%	16.40%
Earnings Yield	2.92%	4.43%	6.04%	6.09%	6.67%	22.82%
FCF Yield	-7.01%	-4.68%	-27.96%	10.11%	-0.01%	36.34%
Dividend Yield	0.83%	1.42%	1.76%	-	-	-
Payout Ratio	64.45%	76.55%	40.69%	33.36%	27.42%	75.77%
Buyback Yield / Dilution	-5.45%	-0.06%	0.12%	-4.79%	-0.01%	-208.14%
Total Shareholder Return	-4.63%	1.36%	1.88%	-4.79%	-0.01%	-208.14%

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