SHE:002125 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	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	9,342	6,345	6,729	8,485	7,176	5,004
Market Cap Growth	33.94%	-5.71%	-20.70%	18.25%	43.40%	76.42%
Enterprise Value	10,264	7,413	8,089	9,908	8,450	6,083
Last Close Price	14.84	9.92	10.35	12.93	10.90	7.58
PE Ratio	41.13	20.14	19.10	21.52	30.18	197.81
Forward PE	-	130.56	130.56	130.56	130.56	130.56
PS Ratio	4.84	3.32	3.11	4.04	3.83	4.06
PB Ratio	2.99	2.09	2.37	3.50	3.50	2.80
P/TBV Ratio	3.36	2.37	2.68	4.05	4.04	3.23
P/FCF Ratio	49.15	22.17	22.79	152.81	-	-
P/OCF Ratio	24.52	15.63	15.84	35.25	63.95	332.09
EV/Sales Ratio	5.31	3.88	3.74	4.72	4.51	4.93
EV/EBITDA Ratio	26.20	14.11	16.18	25.32	24.91	24.48
EV/EBIT Ratio	54.19	22.73	26.63	44.99	45.82	63.00
EV/FCF Ratio	54.00	25.90	27.39	178.43	-	-
Debt / Equity Ratio	0.50	0.44	0.53	0.66	0.79	0.76
Debt / EBITDA Ratio	4.02	2.54	3.02	4.10	4.74	5.49
Debt / FCF Ratio	8.28	4.67	5.13	28.99	-	-
Net Debt / Equity Ratio	0.28	0.28	0.36	0.55	0.68	0.66
Net Debt / EBITDA Ratio	2.26	1.61	2.07	3.39	4.08	4.75
Net Debt / FCF Ratio	4.66	2.96	3.50	23.86	-8.66	-6.27
Asset Turnover	0.39	0.39	0.43	0.44	0.46	0.34
Inventory Turnover	3.85	3.74	3.34	2.56	2.73	1.93
Quick Ratio	1.33	0.98	0.98	0.75	0.53	0.43
Current Ratio	1.87	1.40	1.31	1.18	0.85	0.85
Return on Equity (ROE)	7.00%	10.38%	12.93%	18.03%	13.27%	1.64%
Return on Assets (ROA)	2.36%	4.10%	3.74%	2.86%	2.83%	1.67%
Return on Invested Capital (ROIC)	3.95%	7.20%	7.02%	5.78%	5.04%	3.48%
Return on Capital Employed (ROCE)	4.50%	8.50%	8.20%	6.40%	7.20%	4.30%
Earnings Yield	2.44%	4.96%	5.24%	4.65%	3.31%	0.51%
FCF Yield	2.03%	4.51%	4.39%	0.65%	-2.23%	-3.76%
Dividend Yield	1.08%	1.61%	1.62%	0.97%	0.46%	0.26%
Payout Ratio	73.89%	44.72%	35.90%	24.15%	32.41%	287.60%
Buyback Yield / Dilution	-0.76%	-0.14%	-0.55%	-0.01%	1.07%	-11.63%
Total Shareholder Return	0.31%	1.48%	1.08%	0.97%	1.53%	-11.36%

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