SHE:002122 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	Mar '26 Mar 5, 2026	Dec '24 Dec 31, 2024	Jan '24 Jan 1, 2024	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	6,045	6,802	8,339	6,190	3,447	2,572
Market Cap Growth	-37.18%	-18.43%	34.71%	79.59%	34.03%	11.01%
Enterprise Value	5,656	6,642	7,952	6,255	4,013	2,844
Last Close Price	3.02	3.40	4.17	3.12	2.86	2.14
PE Ratio	-	-	59.23	72.74	-	16.08
Forward PE	-	13.95	13.95	13.95	13.95	13.95
PS Ratio	5.75	7.26	10.41	8.81	4.12	3.56
PB Ratio	2.56	3.27	3.42	2.69	3.67	1.46
P/TBV Ratio	3.14	3.94	3.89	3.17	-	3.44
P/FCF Ratio	-	-	-	658.07	86.59	77.74
P/OCF Ratio	-	-	-	241.03	46.26	36.10
EV/Sales Ratio	5.38	7.09	9.92	8.90	4.79	3.94
EV/EBITDA Ratio	-	-	-	-	34.18	29.52
EV/EBIT Ratio	-	-	-	-	44.31	44.42
EV/FCF Ratio	-179.53	-	-	664.97	100.81	85.98
Debt / Equity Ratio	0.07	0.08	0.05	0.09	0.44	0.24
Debt / EBITDA Ratio	-	-	-	-	3.38	4.32
Debt / FCF Ratio	-	-	-	21.21	10.28	12.58
Net Debt / Equity Ratio	-0.24	-0.19	-0.22	-0.24	0.03	0.02
Net Debt / EBITDA Ratio	45.32	16.07	39.43	10.60	0.22	0.38
Net Debt / FCF Ratio	18.14	12.61	6.12	-59.61	0.64	1.11
Asset Turnover	0.28	0.27	0.22	0.18	0.20	0.16
Inventory Turnover	1.01	0.95	0.88	0.91	1.20	1.29
Quick Ratio	0.83	0.71	0.78	0.91	0.30	1.23
Current Ratio	1.49	1.38	1.46	1.51	0.49	1.58
Return on Equity (ROE)	-15.96%	-16.57%	6.39%	3.93%	-51.83%	11.32%
Return on Assets (ROA)	-0.57%	-0.90%	-0.79%	-1.46%	1.32%	0.88%
Return on Invested Capital (ROIC)	-1.87%	-2.81%	-2.46%	-6.59%	6.55%	3.26%
Return on Capital Employed (ROCE)	-1.40%	-2.40%	-1.80%	-3.80%	8.00%	2.10%
Earnings Yield	-6.35%	-5.46%	1.69%	1.38%	-21.11%	6.22%
FCF Yield	-0.52%	-0.46%	-1.04%	0.15%	1.16%	1.29%
Payout Ratio	-	-	35.89%	5.75%	-	14.52%
Buyback Yield / Dilution	0.11%	-0.46%	-1.08%	-65.83%	0.19%	-0.19%
Total Shareholder Return	0.11%	-0.46%	-1.08%	-65.83%	0.19%	-0.19%

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