Guangzhou Grandbuy 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	Apr '26 Apr 23, 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	4,177	5,306	4,985	4,442	6,062	5,386
Market Cap Growth	-16.78%	6.44%	12.20%	-26.71%	12.55%	91.57%
Enterprise Value	3,845	4,959	5,279	4,159	5,927	3,027
Last Close Price	5.96	7.57	7.04	6.23	8.50	8.24
PE Ratio	-	-	104.70	122.84	-	20.67
Forward PE	-	12.00	12.00	12.00	12.00	12.00
PS Ratio	1.22	1.56	0.90	0.83	1.24	0.90
PB Ratio	1.05	1.33	1.22	1.10	1.52	1.45
P/TBV Ratio	1.07	1.36	1.24	1.12	1.55	1.48
P/FCF Ratio	38.55	48.97	10.09	-	22.93	11.43
P/OCF Ratio	26.02	33.05	7.61	9.33	17.91	10.31
PEG Ratio	-	0.75	0.75	0.75	0.75	0.75
EV/Sales Ratio	1.13	1.45	0.96	0.78	1.21	0.51
EV/EBITDA Ratio	11.56	83.09	26.14	26.03	-	9.63
EV/EBIT Ratio	-	-	63.55	63.41	-	13.78
EV/FCF Ratio	35.49	45.77	10.69	-	22.42	6.42
Debt / Equity Ratio	0.43	0.43	0.72	0.87	0.73	0.60
Debt / EBITDA Ratio	5.08	5.08	4.96	6.02	7.29	3.18
Debt / FCF Ratio	15.61	15.61	5.97	-	11.07	4.70
Net Debt / Equity Ratio	-0.09	-0.09	-0.01	0.08	-0.06	-0.55
Net Debt / EBITDA Ratio	-5.84	-5.84	-0.31	2.12	8.13	-6.47
Net Debt / FCF Ratio	-3.22	-3.22	-0.13	-0.76	-0.85	-4.32
Asset Turnover	0.41	0.41	0.58	0.56	0.52	0.68
Inventory Turnover	11.09	11.09	16.05	13.38	12.24	15.11
Quick Ratio	1.01	1.01	0.98	1.07	1.22	1.08
Current Ratio	1.17	1.17	1.10	1.21	1.37	1.17
Return on Equity (ROE)	-2.33%	-2.33%	1.18%	0.92%	-3.76%	5.74%
Return on Assets (ROA)	-0.45%	-0.45%	0.55%	0.43%	-0.81%	1.57%
Return on Invested Capital (ROIC)	-1.64%	-1.57%	1.34%	1.16%	-4.50%	10.61%
Return on Capital Employed (ROCE)	-1.10%	-1.10%	1.40%	1.00%	-1.90%	3.90%
Earnings Yield	-2.30%	-1.81%	0.95%	0.81%	-2.36%	4.84%
FCF Yield	2.59%	2.04%	9.91%	-10.06%	4.36%	8.75%
Dividend Yield	0.67%	-	0.57%	0.48%	-	4.98%
Payout Ratio	-	-	133.36%	49.59%	-	7.35%
Buyback Yield / Dilution	-0.99%	-0.99%	5.97%	-5.97%	-10.03%	-1.55%
Total Shareholder Return	-0.32%	-0.99%	6.54%	-5.49%	-10.03%	3.42%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.