Jiuzhitang 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	Apr '26 Apr 28, 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	8,310	7,388	6,738	8,662	7,541	9,296
Market Cap Growth	17.85%	9.64%	-22.21%	14.87%	-18.88%	40.62%
Enterprise Value	7,875	6,689	6,367	7,927	6,761	8,441
Last Close Price	9.82	8.73	7.68	9.27	7.84	9.24
PE Ratio	37.34	33.19	31.17	29.13	21.07	34.34
PS Ratio	3.73	3.31	2.84	2.93	2.49	2.46
PB Ratio	2.02	1.80	1.71	2.19	1.90	2.34
P/TBV Ratio	2.74	2.44	2.06	2.44	2.12	2.65
P/FCF Ratio	21.51	19.12	53.17	242.00	18.74	58.61
P/OCF Ratio	19.50	17.33	33.87	79.73	15.11	25.40
EV/Sales Ratio	3.53	3.00	2.69	2.68	2.23	2.23
EV/EBITDA Ratio	21.23	18.33	22.58	19.76	19.17	17.11
EV/EBIT Ratio	31.74	26.96	37.74	28.10	28.99	22.22
EV/FCF Ratio	20.38	17.32	50.24	221.46	16.81	53.22
Debt / Equity Ratio	0.02	0.02	0.01	0.03	0.02	0.03
Debt / EBITDA Ratio	0.23	0.23	0.18	0.32	0.23	0.20
Debt / FCF Ratio	0.22	0.22	0.42	3.63	0.22	0.67
Net Debt / Equity Ratio	-0.20	-0.20	-0.21	-0.20	-0.25	-0.18
Net Debt / EBITDA Ratio	-2.27	-2.27	-2.98	-1.93	-2.84	-1.42
Net Debt / FCF Ratio	-2.14	-2.14	-6.63	-21.62	-2.49	-4.43
Asset Turnover	0.42	0.42	0.45	0.56	0.57	0.73
Inventory Turnover	0.89	0.89	0.97	1.37	1.61	2.13
Quick Ratio	1.50	1.50	1.51	1.49	1.71	1.64
Current Ratio	2.38	2.38	2.51	2.27	2.36	2.37
Return on Equity (ROE)	6.44%	6.44%	5.45%	7.46%	8.92%	6.79%
Return on Assets (ROA)	2.91%	2.91%	2.00%	3.32%	2.76%	4.59%
Return on Invested Capital (ROIC)	6.72%	6.55%	4.58%	7.74%	5.83%	9.21%
Return on Capital Employed (ROCE)	5.80%	5.80%	4.10%	7.00%	5.70%	9.30%
Earnings Yield	2.68%	3.01%	3.21%	3.43%	4.75%	2.91%
FCF Yield	4.65%	5.23%	1.88%	0.41%	5.33%	1.71%
Dividend Yield	3.02%	3.44%	3.90%	4.32%	5.10%	4.33%
Payout Ratio	114.44%	114.44%	156.62%	115.18%	95.64%	126.78%
Buyback Yield / Dilution	0.45%	0.45%	0.66%	0.02%	-0.15%	-1.76%
Total Shareholder Return	3.47%	3.88%	4.57%	4.33%	4.95%	2.57%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.