Vatti Corporation 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 20, 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	4,612	5,153	6,100	5,264	4,696	5,391
Market Cap Growth	-16.54%	-15.53%	15.88%	12.09%	-12.89%	-27.97%
Enterprise Value	1,635	2,404	3,423	2,954	3,192	3,779
Last Close Price	5.55	6.10	6.89	5.57	4.90	5.53
PE Ratio	15.59	17.12	12.59	11.77	32.82	26.00
Forward PE	12.98	11.01	9.96	9.43	10.16	10.26
PS Ratio	0.83	0.91	0.96	0.85	0.81	0.97
PB Ratio	1.18	1.33	1.60	1.43	1.38	1.62
P/TBV Ratio	1.34	1.51	1.81	1.63	1.56	1.83
P/FCF Ratio	-	17.50	15.47	5.97	26.96	27.12
P/OCF Ratio	56.27	9.62	9.65	4.58	11.89	11.58
PEG Ratio	-	0.94	0.94	0.94	0.94	0.94
EV/Sales Ratio	0.29	0.43	0.54	0.47	0.55	0.68
EV/EBITDA Ratio	4.02	5.94	6.12	5.61	19.50	16.04
EV/EBIT Ratio	5.30	7.80	7.44	6.80	36.82	20.69
EV/FCF Ratio	-15.74	8.17	8.68	3.35	18.32	19.01
Debt / Equity Ratio	0.03	0.03	0.02	0.02	0.07	0.06
Debt / EBITDA Ratio	0.29	0.24	0.13	0.10	1.41	0.89
Debt / FCF Ratio	-	0.33	0.19	0.06	1.35	1.07
Net Debt / Equity Ratio	-0.67	-0.78	-0.78	-0.77	-0.59	-0.54
Net Debt / EBITDA Ratio	-6.61	-7.47	-5.33	-5.42	-12.28	-7.71
Net Debt / FCF Ratio	25.34	-10.26	-7.56	-3.24	-11.53	-9.13
Asset Turnover	0.80	0.78	0.88	0.90	0.88	0.90
Inventory Turnover	4.69	4.68	5.13	4.72	4.20	4.21
Quick Ratio	1.35	1.29	1.26	1.21	1.21	1.18
Current Ratio	1.63	1.54	1.49	1.45	1.46	1.48
Return on Equity (ROE)	7.74%	7.79%	12.86%	12.65%	4.52%	6.54%
Return on Assets (ROA)	2.70%	2.67%	3.97%	3.90%	0.82%	1.85%
Return on Invested Capital (ROIC)	23.83%	30.45%	49.43%	35.19%	5.94%	11.13%
Return on Capital Employed (ROCE)	7.50%	7.80%	11.80%	11.70%	2.50%	5.40%
Earnings Yield	6.41%	5.84%	7.95%	8.49%	3.05%	3.85%
FCF Yield	-2.25%	5.71%	6.47%	16.75%	3.71%	3.69%
Dividend Yield	7.13%	-	4.35%	5.38%	2.04%	1.81%
Payout Ratio	113.00%	83.39%	51.80%	19.93%	62.70%	60.75%
Buyback Yield / Dilution	0.04%	-	1.79%	0.00%	1.87%	0.61%
Total Shareholder Return	7.17%	-	6.14%	5.38%	3.91%	2.42%

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