Model N 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	2016 - 2020
Period Ending	Jul '25 Jul 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2016 - 2020
Market Capitalization	140,048	112,560	98,797	108,344	166,157	112,072	Upgrade
Market Cap Growth	21.49%	13.93%	-8.81%	-34.80%	48.26%	7.52%	Upgrade
Last Close Price	19.19	15.84	13.54	14.37	22.16	14.22	Upgrade
PE Ratio	14.34	12.90	15.70	14.02	15.33	11.17	Upgrade
PS Ratio	4.94	4.33	4.47	4.78	5.08	4.06	Upgrade
PB Ratio	0.90	0.74	0.70	0.87	1.50	1.10	Upgrade
P/FCF Ratio	-	-	-	2.75	-	6.68	Upgrade
P/OCF Ratio	-	-	-	2.70	-	5.65	Upgrade
Debt / Equity Ratio	2.74	2.44	2.40	2.44	2.37	2.27	Upgrade
Debt / FCF Ratio	-	-	-	7.73	-	13.80	Upgrade
Asset Turnover	0.04	0.04	0.03	0.04	0.07	0.07	Upgrade
Quick Ratio	1.79	1.03	0.95	0.96	1.79	1.59	Upgrade
Current Ratio	1.96	1.15	1.08	1.10	2.03	1.87	Upgrade
Return on Equity (ROE)	7.85%	7.18%	5.92%	7.55%	11.31%	10.97%	Upgrade
Return on Assets (ROA)	1.50%	1.46%	1.21%	1.54%	2.43%	2.53%	Upgrade
Earnings Yield	7.10%	8.56%	7.06%	7.32%	6.53%	8.96%	Upgrade
FCF Yield	-23.54%	-27.72%	-3.33%	36.41%	-16.85%	14.98%	Upgrade
Dividend Yield	2.59%	3.16%	2.22%	2.44%	2.26%	3.16%	Upgrade
Payout Ratio	45.21%	44.30%	52.11%	55.64%	75.18%	72.50%	Upgrade
Buyback Yield / Dilution	5.57%	-	0.08%	0.12%	-	-	Upgrade
Total Shareholder Return	8.09%	3.16%	2.30%	2.55%	2.26%	3.16%	Upgrade

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