SHE:002170 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 19, 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	12,289	8,394	4,939	5,535	5,951	4,071
Market Cap Growth	51.08%	69.97%	-10.77%	-6.99%	46.19%	39.51%
Enterprise Value	12,951	9,828	6,081	6,065	6,069	4,184
Last Close Price	12.70	8.38	5.19	5.81	6.25	4.27
PE Ratio	13.55	20.52	19.03	45.66	73.66	52.60
Forward PE	12.57	25.12	25.12	25.12	25.12	25.12
PS Ratio	2.62	2.53	1.52	1.94	2.39	1.91
PB Ratio	3.34	2.61	2.03	2.52	2.87	2.04
P/TBV Ratio	4.37	3.62	3.17	4.20	5.02	3.70
P/FCF Ratio	14.86	69.60	-	-	-	12.13
P/OCF Ratio	12.59	15.32	19.86	39.24	58.66	11.12
PEG Ratio	-	1.37	1.37	1.37	1.37	1.37
EV/Sales Ratio	2.76	2.97	1.88	2.12	2.44	1.97
EV/EBITDA Ratio	9.20	12.93	12.06	23.56	25.99	16.56
EV/EBIT Ratio	10.90	17.18	17.25	49.39	63.64	35.44
EV/FCF Ratio	15.65	81.50	-	-	-	12.47
Debt / Equity Ratio	0.30	0.64	0.77	0.62	0.20	0.22
Debt / EBITDA Ratio	0.78	2.71	3.68	5.24	1.74	1.73
Debt / FCF Ratio	1.33	17.18	-	-	-	1.31
Net Debt / Equity Ratio	0.18	0.36	0.55	0.32	0.07	0.04
Net Debt / EBITDA Ratio	0.46	1.52	2.64	2.77	0.65	0.28
Net Debt / FCF Ratio	0.78	9.58	-2.25	-1.05	-3.81	0.21
Asset Turnover	0.82	0.58	0.65	0.70	0.72	0.59
Inventory Turnover	4.51	3.96	5.06	5.32	4.76	4.76
Quick Ratio	0.57	0.52	0.28	0.44	0.31	0.37
Current Ratio	1.15	0.87	0.64	0.76	0.80	0.76
Return on Equity (ROE)	28.76%	14.50%	11.22%	5.70%	3.95%	3.91%
Return on Assets (ROA)	12.93%	6.27%	4.39%	1.89%	1.73%	2.03%
Return on Invested Capital (ROIC)	21.62%	11.54%	8.12%	4.19%	4.07%	4.11%
Return on Capital Employed (ROCE)	29.20%	15.50%	12.40%	4.70%	4.50%	5.70%
Earnings Yield	7.26%	4.87%	5.25%	2.19%	1.36%	1.90%
FCF Yield	6.73%	1.44%	-12.00%	-12.26%	-0.67%	8.24%
Dividend Yield	2.52%	3.34%	2.89%	0.26%	0.16%	0.23%
Payout Ratio	36.18%	47.65%	15.12%	17.45%	33.34%	38.30%
Buyback Yield / Dilution	-6.86%	-0.74%	-0.14%	-0.21%	-0.04%	0.05%
Total Shareholder Return	-4.34%	2.60%	2.75%	0.05%	0.12%	0.28%

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