Jiangxi Sunshine Dairy 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	Apr '26 Apr 15, 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	3,867	3,214	4,195	5,427	-	-
Market Cap Growth	-17.84%	-23.38%	-22.71%	-	-	-
Enterprise Value	3,239	2,715	3,770	4,566	-	-
Last Close Price	13.68	11.21	14.41	18.44	-	-
PE Ratio	33.20	28.05	36.22	48.94	-	-
PS Ratio	7.89	6.19	7.36	9.53	-	-
PB Ratio	2.67	2.27	3.12	4.26	-	-
P/TBV Ratio	2.72	2.32	3.19	4.37	-	-
P/FCF Ratio	29.04	30.48	31.49	49.99	-	-
P/OCF Ratio	25.35	23.03	24.88	33.90	-	-
EV/Sales Ratio	6.61	5.23	6.62	8.02	-	-
EV/EBITDA Ratio	24.55	20.11	27.83	36.28	-	-
EV/EBIT Ratio	32.06	25.89	35.90	46.68	-	-
EV/FCF Ratio	24.32	25.75	28.30	42.06	-	-
Debt / Equity Ratio	0.00	0.00	0.00	0.00	0.18	0.17
Debt / EBITDA Ratio	0.01	0.01	0.02	0.01	0.61	0.79
Debt / FCF Ratio	0.01	0.02	0.02	0.01	0.78	3.81
Net Debt / Equity Ratio	-0.44	-0.79	-0.69	-0.66	-0.40	-0.43
Net Debt / EBITDA Ratio	-4.85	-8.23	-6.91	-6.69	-1.35	-1.97
Net Debt / FCF Ratio	-4.77	-10.53	-7.02	-7.76	-1.74	-9.53
Asset Turnover	0.33	0.36	0.41	0.54	0.85	0.71
Inventory Turnover	8.71	9.85	8.74	8.03	10.55	10.74
Quick Ratio	9.64	17.66	13.94	12.18	2.23	2.41
Current Ratio	17.73	18.22	14.47	12.92	2.60	2.74
Return on Equity (ROE)	8.11%	8.22%	8.65%	11.77%	23.37%	18.16%
Return on Assets (ROA)	4.24%	4.50%	4.71%	5.83%	11.95%	9.35%
Return on Invested Capital (ROIC)	17.28%	27.97%	23.28%	23.49%	39.27%	30.26%
Return on Capital Employed (ROCE)	6.90%	7.40%	7.70%	7.60%	24.60%	18.60%
Earnings Yield	3.01%	3.56%	2.76%	2.04%	-	-
FCF Yield	3.44%	3.28%	3.18%	2.00%	-	-
Dividend Yield	1.33%	1.61%	1.11%	0.81%	-	-
Payout Ratio	43.68%	39.48%	36.61%	1.16%	113.08%	92.23%
Buyback Yield / Dilution	-0.00%	-0.01%	-11.61%	-19.46%	-1.00%	-0.62%
Total Shareholder Return	1.32%	1.59%	-10.50%	-18.65%	-1.00%	-0.62%

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