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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 6, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Market Capitalization	9,820	8,913	6,345	6,729	8,485	7,176
Market Cap Growth	62.17%	40.48%	-5.71%	-20.70%	18.25%	43.40%
Enterprise Value	10,472	9,835	7,413	8,089	9,908	8,450
Last Close Price	15.60	14.16	9.92	10.35	12.93	10.90
PE Ratio	38.25	39.54	20.14	19.10	21.52	30.18
Forward PE	-	130.56	130.56	130.56	130.56	130.56
PS Ratio	5.11	4.64	3.32	3.11	4.04	3.83
PB Ratio	2.83	2.80	2.09	2.37	3.50	3.50
P/TBV Ratio	3.11	3.11	2.37	2.68	4.05	4.04
P/FCF Ratio	39.00	56.17	22.17	22.79	152.81	-
P/OCF Ratio	49.10	44.57	15.63	15.84	35.25	63.95
EV/Sales Ratio	5.45	5.12	3.88	3.74	4.72	4.51
EV/EBITDA Ratio	28.09	24.98	14.11	16.18	25.32	24.91
EV/EBIT Ratio	62.79	51.68	22.73	26.63	44.99	45.82
EV/FCF Ratio	41.59	61.98	25.90	27.39	178.43	-
Debt / Equity Ratio	0.34	0.41	0.44	0.53	0.66	0.79
Debt / EBITDA Ratio	3.16	3.34	2.54	3.02	4.10	4.74
Debt / FCF Ratio	4.68	8.32	4.67	5.13	28.99	-
Net Debt / Equity Ratio	0.18	0.22	0.28	0.36	0.55	0.68
Net Debt / EBITDA Ratio	1.67	1.81	1.61	2.07	3.39	4.08
Net Debt / FCF Ratio	2.46	4.48	2.96	3.50	23.86	-8.66
Asset Turnover	0.38	0.39	0.39	0.43	0.44	0.46
Inventory Turnover	3.69	4.08	3.74	3.34	2.56	2.73
Quick Ratio	1.45	1.54	0.98	0.98	0.75	0.53
Current Ratio	2.05	2.10	1.40	1.31	1.18	0.85
Return on Equity (ROE)	7.80%	6.90%	10.38%	12.93%	18.03%	13.27%
Return on Assets (ROA)	2.03%	2.39%	4.10%	3.74%	2.86%	2.83%
Return on Invested Capital (ROIC)	3.74%	4.26%	7.20%	7.02%	5.78%	5.04%
Return on Capital Employed (ROCE)	3.70%	4.50%	8.50%	8.20%	6.40%	7.20%
Earnings Yield	2.72%	2.53%	4.96%	5.24%	4.65%	3.31%
FCF Yield	2.56%	1.78%	4.51%	4.39%	0.65%	-2.23%
Dividend Yield	1.03%	-	1.61%	1.62%	0.97%	0.46%
Payout Ratio	46.04%	57.33%	44.72%	35.90%	24.15%	32.41%
Buyback Yield / Dilution	-4.73%	-2.24%	-0.14%	-0.55%	-0.01%	1.07%
Total Shareholder Return	-3.68%	-2.24%	1.48%	1.08%	0.97%	1.53%

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