Hengbao 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	Feb '26 Feb 26, 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	13,225	4,758	5,381	5,183	4,732	4,858
Market Cap Growth	186.41%	-11.57%	3.83%	9.52%	-2.58%	-8.89%
Enterprise Value	12,023	3,479	4,452	4,232	3,628	3,808
Last Close Price	18.67	6.72	7.44	7.18	6.58	6.52
PE Ratio	323.23	50.08	34.15	63.27	89.15	2816.93
Forward PE	-	46.77	46.77	46.77	46.77	46.77
PS Ratio	15.84	5.27	4.26	5.01	4.93	4.62
PB Ratio	6.17	2.21	2.54	2.65	2.57	2.44
P/TBV Ratio	6.25	2.24	2.57	2.70	2.62	2.59
P/FCF Ratio	94.31	26.15	37.26	-	124.88	14.04
P/OCF Ratio	70.29	21.82	25.22	-	75.93	9.43
EV/Sales Ratio	14.40	3.85	3.53	4.09	3.78	3.62
EV/EBITDA Ratio	-	43.56	23.84	37.50	82.99	49.08
EV/EBIT Ratio	-	65.20	28.47	52.22	377.49	116.89
EV/FCF Ratio	85.74	19.12	30.83	-	95.74	11.01
Debt / Equity Ratio	0.00	0.00	0.02	0.03	0.02	0.03
Debt / EBITDA Ratio	0.12	0.05	0.20	0.56	0.99	0.79
Debt / FCF Ratio	0.02	0.02	0.26	-	1.18	0.18
Net Debt / Equity Ratio	-0.56	-0.66	-0.60	-0.53	-0.62	-0.64
Net Debt / EBITDA Ratio	-47.61	-17.86	-6.83	-9.17	-25.98	-16.36
Net Debt / FCF Ratio	-8.57	-7.84	-8.84	5.27	-29.97	-3.67
Asset Turnover	0.35	0.38	0.54	0.46	0.42	0.45
Inventory Turnover	2.50	2.14	2.75	2.66	3.07	3.31
Quick Ratio	6.02	6.30	5.84	5.04	4.35	4.61
Current Ratio	7.42	7.36	7.15	6.54	5.14	5.43
Return on Equity (ROE)	1.92%	4.45%	7.73%	4.31%	2.77%	-1.32%
Return on Assets (ROA)	0.04%	1.38%	4.18%	2.27%	0.26%	0.86%
Return on Invested Capital (ROIC)	0.15%	6.38%	15.87%	9.85%	1.21%	3.42%
Return on Capital Employed (ROCE)	0.10%	2.50%	7.30%	4.10%	0.50%	1.60%
Earnings Yield	0.31%	2.00%	2.93%	1.58%	1.12%	0.03%
FCF Yield	1.06%	3.82%	2.68%	-3.79%	0.80%	7.12%
Dividend Yield	0.43%	1.20%	1.75%	-	3.27%	-
Payout Ratio	138.96%	98.37%	0.99%	2.74%	286.35%	21.10%
Buyback Yield / Dilution	-0.49%	-0.38%	-0.42%	-0.16%	-0.99%	1.59%
Total Shareholder Return	-0.05%	0.82%	1.33%	-0.16%	2.27%	1.59%

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