Western Metal Materials 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	May '26 May 18, 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	33,316	8,641	7,675	8,026	9,042	7,781
Market Cap Growth	249.41%	12.60%	-4.38%	-11.23%	16.20%	136.92%
Enterprise Value	34,806	10,274	9,267	9,586	10,343	9,181
Last Close Price	68.24	17.41	15.21	15.70	17.55	17.16
PE Ratio	414.34	54.77	39.12	43.35	67.96	97.99
Forward PE	-	24.12	24.12	24.12	24.12	24.12
PS Ratio	10.82	2.93	2.38	2.73	3.78	3.83
PB Ratio	7.75	2.45	2.23	2.51	3.00	2.64
P/TBV Ratio	9.41	3.13	2.85	3.14	3.81	3.37
P/FCF Ratio	1843.06	29.69	56.09	-	-	-
P/OCF Ratio	177.50	20.24	32.34	339.56	-	-
EV/Sales Ratio	10.77	3.49	2.87	3.26	4.32	4.52
EV/EBITDA Ratio	150.16	36.88	22.88	26.76	33.34	34.63
EV/EBIT Ratio	-	86.99	37.23	42.44	58.54	68.02
EV/FCF Ratio	1925.52	35.30	67.72	-	-	-
Debt / Equity Ratio	0.45	0.48	0.49	0.52	0.49	0.51
Debt / EBITDA Ratio	7.17	5.92	4.12	4.55	4.73	5.61
Debt / FCF Ratio	19.34	5.75	12.32	-	-	-
Net Debt / Equity Ratio	0.29	0.26	0.28	0.32	0.27	0.13
Net Debt / EBITDA Ratio	4.71	3.31	2.38	2.83	2.65	1.44
Net Debt / FCF Ratio	12.45	3.17	7.04	-6.00	-3.08	-1.12
Asset Turnover	0.43	0.44	0.50	0.48	0.42	0.41
Inventory Turnover	1.48	1.51	1.67	1.51	1.27	1.19
Quick Ratio	0.77	0.84	1.13	0.85	0.87	0.94
Current Ratio	1.33	1.41	1.82	1.44	1.59	1.61
Return on Equity (ROE)	2.87%	5.30%	8.43%	8.30%	5.89%	4.89%
Return on Assets (ROA)	0.43%	1.10%	2.40%	2.32%	1.94%	1.68%
Return on Invested Capital (ROIC)	1.10%	2.61%	5.28%	5.41%	4.77%	3.62%
Return on Capital Employed (ROCE)	1.30%	3.00%	5.80%	6.30%	5.10%	4.10%
Earnings Yield	0.24%	1.83%	2.56%	2.31%	1.47%	1.02%
FCF Yield	0.05%	3.37%	1.78%	-2.10%	-2.95%	-4.39%
Dividend Yield	0.44%	1.72%	0.99%	1.27%	0.57%	0.87%
Payout Ratio	216.47%	99.85%	74.55%	53.43%	87.76%	114.18%
Buyback Yield / Dilution	0.06%	0.00%	0.00%	0.01%	-14.80%	0.01%
Total Shareholder Return	0.50%	1.73%	0.99%	1.29%	-14.23%	0.88%

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