SHE:002128 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	Apr '26 Apr 9, 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	70,834	43,890	31,987	23,712	28,535	21,022
Market Cap Growth	78.13%	37.21%	34.90%	-16.90%	35.74%	26.33%
Enterprise Value	79,585	51,547	40,307	33,342	39,150	32,729
Last Close Price	31.60	18.62	13.13	10.95	12.71	8.99
PE Ratio	13.99	8.22	7.02	5.95	7.97	10.15
Forward PE	10.64	6.56	6.56	6.56	6.56	6.56
PS Ratio	2.33	1.47	1.19	0.89	1.16	1.05
PB Ratio	1.68	1.14	0.93	0.87	1.21	1.02
P/TBV Ratio	2.20	1.49	1.23	1.19	1.58	1.37
P/FCF Ratio	58.26	11.66	-	13.35	9.52	6.10
P/OCF Ratio	7.98	5.52	4.66	2.79	4.51	3.34
EV/Sales Ratio	2.61	1.73	1.50	1.24	1.59	1.63
EV/EBITDA Ratio	7.39	5.08	4.91	4.10	4.72	5.25
EV/EBIT Ratio	10.72	7.04	6.72	5.56	6.28	7.58
EV/FCF Ratio	65.45	13.69	-	18.77	13.07	9.50
Debt / Equity Ratio	0.19	0.20	0.24	0.35	0.41	0.44
Debt / EBITDA Ratio	0.75	0.74	1.01	1.15	1.16	1.46
Debt / FCF Ratio	6.61	2.01	-	5.31	3.23	2.64
Net Debt / Equity Ratio	0.09	0.12	0.19	0.28	0.34	0.39
Net Debt / EBITDA Ratio	0.35	0.45	0.81	0.93	0.97	1.29
Net Debt / FCF Ratio	3.09	1.21	-7.18	4.26	2.70	2.33
Asset Turnover	0.56	0.60	0.59	0.67	0.68	0.59
Inventory Turnover	15.74	14.57	11.29	11.26	11.91	10.34
Quick Ratio	1.16	1.20	0.80	0.80	0.72	0.61
Current Ratio	1.55	1.66	1.23	1.35	1.00	0.84
Return on Equity (ROE)	14.47%	16.11%	16.30%	18.51%	21.74%	13.08%
Return on Assets (ROA)	8.48%	9.15%	8.27%	9.40%	10.80%	7.90%
Return on Invested Capital (ROIC)	13.62%	14.77%	13.57%	15.20%	17.58%	11.78%
Return on Capital Employed (ROCE)	15.10%	15.90%	14.10%	16.40%	21.00%	16.20%
Earnings Yield	7.14%	12.17%	14.26%	16.81%	12.55%	9.85%
FCF Yield	1.72%	8.58%	-2.90%	7.49%	10.50%	16.39%
Dividend Yield	3.48%	4.57%	5.18%	4.57%	3.93%	4.45%
Payout Ratio	41.03%	34.61%	40.98%	32.59%	31.69%	57.86%
Buyback Yield / Dilution	-0.21%	-3.86%	-12.22%	0.02%	-0.45%	0.50%
Total Shareholder Return	3.18%	0.70%	-7.04%	4.58%	3.48%	4.95%

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