Guangdong Tapai Group 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	Feb '26 Feb 26, 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	11,298	8,980	7,996	8,137	12,125	15,074
Market Cap Growth	29.01%	12.31%	-1.73%	-32.89%	-19.57%	0.34%
Enterprise Value	6,282	4,246	2,849	4,117	8,300	10,971
Last Close Price	9.65	7.24	6.25	6.18	8.59	9.98
PE Ratio	15.36	16.69	10.78	30.57	6.60	8.46
Forward PE	15.99	12.80	9.16	15.15	5.33	7.09
PS Ratio	2.65	2.10	1.45	1.35	1.57	2.14
PB Ratio	0.94	0.75	0.67	0.72	1.03	1.44
P/TBV Ratio	1.00	0.80	0.71	0.77	1.11	1.54
P/FCF Ratio	24.14	27.43	10.82	102.13	8.76	9.24
P/OCF Ratio	12.47	10.57	6.71	15.25	5.52	6.23
PEG Ratio	-	1.30	1.30	1.30	1.30	1.30
EV/Sales Ratio	1.47	0.99	0.52	0.68	1.08	1.56
EV/EBITDA Ratio	7.43	5.32	2.26	4.69	3.32	4.33
EV/EBIT Ratio	15.14	11.63	3.49	9.45	3.99	5.12
EV/FCF Ratio	13.42	12.97	3.85	51.68	6.00	6.73
Debt / Equity Ratio	0.00	0.00	0	-	-	-
Debt / EBITDA Ratio	0.04	0.03	0.00	-	-	-
Debt / FCF Ratio	0.07	0.07	0.00	-	-	-
Net Debt / Equity Ratio	-0.42	-0.43	-0.46	-0.46	-0.42	-0.50
Net Debt / EBITDA Ratio	-6.03	-6.54	-4.43	-5.90	-1.99	-2.06
Net Debt / FCF Ratio	-10.85	-15.97	-7.54	-65.08	-3.59	-3.19
Asset Turnover	0.32	0.32	0.42	0.45	0.58	0.58
Inventory Turnover	4.86	5.50	6.64	7.88	7.79	8.22
Quick Ratio	6.26	4.49	4.72	4.36	2.80	2.81
Current Ratio	7.62	5.28	5.62	5.04	3.29	3.15
Return on Equity (ROE)	6.31%	4.61%	6.43%	2.34%	16.55%	17.61%
Return on Assets (ROA)	1.97%	1.69%	3.88%	2.04%	9.83%	11.00%
Return on Invested Capital (ROIC)	4.91%	4.32%	9.98%	4.78%	26.23%	30.45%
Return on Capital Employed (ROCE)	3.30%	3.00%	6.60%	3.70%	17.30%	20.00%
Earnings Yield	6.59%	5.99%	9.27%	3.27%	15.14%	11.82%
FCF Yield	4.14%	3.65%	9.25%	0.98%	11.41%	10.82%
Dividend Yield	4.62%	6.21%	8.00%	1.94%	7.22%	7.51%
Payout Ratio	70.96%	108.83%	19.22%	277.34%	27.85%	57.71%
Buyback Yield / Dilution	-1.93%	-0.30%	0.98%	-0.38%	0.79%	0.57%
Total Shareholder Return	2.53%	5.91%	8.98%	1.57%	8.01%	8.09%

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