Explosive 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	Jan '26 Jan 30, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Market Capitalization	16,597	14,736	12,851	4,849	4,870	2,707
Market Cap Growth	17.57%	14.67%	165.02%	-0.43%	79.93%	12.15%
Enterprise Value	14,568	12,775	11,557	5,158	5,349	2,905
Last Close Price	13.38	11.69	10.04	12.63	12.35	7.01
PE Ratio	19.98	20.67	20.27	101.65	99.40	53.45
Forward PE	19.68	16.66	16.66	16.66	16.66	16.66
PS Ratio	1.73	1.72	1.53	2.10	2.52	1.35
PB Ratio	1.99	1.89	1.77	2.46	2.58	1.47
P/TBV Ratio	2.94	2.62	2.51	3.13	3.29	1.90
P/FCF Ratio	17.19	38.73	23.84	15.01	-	6.68
P/OCF Ratio	13.54	22.13	17.80	12.81	51.38	5.27
PEG Ratio	-	0.22	0.22	0.22	0.22	0.22
EV/Sales Ratio	1.52	1.50	1.37	2.24	2.77	1.45
EV/EBITDA Ratio	11.12	11.37	11.04	30.57	33.29	14.04
EV/EBIT Ratio	14.19	14.67	14.27	63.56	70.81	23.01
EV/FCF Ratio	15.09	33.57	21.44	15.97	-	7.16
Debt / Equity Ratio	0.05	0.05	0.07	0.30	0.47	0.41
Debt / EBITDA Ratio	0.34	0.33	0.46	3.48	5.50	3.61
Debt / FCF Ratio	0.46	0.99	0.91	1.83	-	1.84
Asset Turnover	0.80	0.80	1.20	0.62	0.49	0.52
Inventory Turnover	15.11	14.31	15.71	2.91	2.42	5.07
Quick Ratio	1.77	2.22	2.13	1.08	0.66	0.88
Current Ratio	1.96	2.45	2.41	1.49	1.23	1.20
Return on Equity (ROE)	11.28%	10.12%	14.60%	2.87%	2.78%	2.90%
Return on Assets (ROA)	5.36%	5.06%	7.22%	1.36%	1.19%	2.04%
Return on Invested Capital (ROIC)	15.04%	13.98%	18.65%	2.58%	3.60%	5.73%
Return on Capital Employed (ROCE)	11.30%	10.20%	10.00%	3.40%	3.30%	4.80%
Earnings Yield	5.02%	4.84%	4.93%	0.98%	1.01%	1.87%
FCF Yield	5.82%	2.58%	4.20%	6.66%	-0.27%	14.98%
Dividend Yield	1.63%	1.97%	-	0.24%	0.24%	0.29%
Payout Ratio	34.35%	37.79%	15.80%	65.11%	76.44%	78.97%
Buyback Yield / Dilution	-5.44%	-10.51%	-208.47%	2.64%	-4.21%	9.07%
Total Shareholder Return	-3.81%	-8.55%	-208.47%	2.88%	-3.96%	9.36%

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