Sichuan Development Lomon 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 27, 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	19,943	26,595	13,160	19,384	22,401	7,602
Market Cap Growth	-9.20%	102.09%	-32.11%	-13.47%	194.66%	32.54%
Enterprise Value	24,721	28,200	14,614	18,801	21,501	8,251
Last Close Price	10.86	14.29	6.98	10.00	12.44	5.45
PE Ratio	49.21	49.91	31.76	18.20	28.35	11.37
Forward PE	-	39.73	20.14	13.23	28.44	19.76
PS Ratio	1.86	3.25	1.71	1.93	3.37	1.47
PB Ratio	1.96	2.75	1.44	2.13	2.83	1.98
P/TBV Ratio	2.82	4.01	2.00	2.92	4.01	3.60
P/FCF Ratio	-	-	-	27.01	-	16.26
P/OCF Ratio	27.48	36.32	16.17	14.56	76.46	12.06
EV/Sales Ratio	2.30	3.45	1.90	1.88	3.23	1.59
EV/EBITDA Ratio	18.45	26.67	17.27	10.60	18.09	10.69
EV/EBIT Ratio	34.66	49.36	38.62	14.14	25.21	15.95
EV/FCF Ratio	-147.98	-	-	26.20	-	17.65
Debt / Equity Ratio	0.72	0.57	0.49	0.31	0.08	0.22
Debt / EBITDA Ratio	6.21	5.20	5.29	1.56	0.55	1.08
Debt / FCF Ratio	-	-	-	3.87	-	1.79
Net Debt / Equity Ratio	0.30	0.24	0.10	0.06	-0.04	0.10
Net Debt / EBITDA Ratio	2.61	2.19	1.09	0.29	-0.29	0.50
Net Debt / FCF Ratio	-3.72	-9.74	-78.47	0.73	2.80	0.83
Asset Turnover	0.47	0.46	0.48	0.76	0.72	0.69
Inventory Turnover	5.75	6.11	5.81	6.98	6.50	7.16
Quick Ratio	0.78	0.66	0.79	0.69	0.55	0.61
Current Ratio	1.15	0.96	1.12	1.19	1.17	0.89
Return on Equity (ROE)	5.68%	5.68%	4.58%	12.52%	13.45%	19.04%
Return on Assets (ROA)	2.07%	2.02%	1.46%	6.26%	5.75%	4.28%
Return on Invested Capital (ROIC)	4.21%	4.39%	3.50%	12.38%	11.31%	11.80%
Return on Capital Employed (ROCE)	4.30%	4.40%	3.10%	11.60%	9.80%	11.60%
Earnings Yield	2.01%	2.00%	3.15%	5.50%	3.53%	8.80%
FCF Yield	-0.84%	-0.89%	-0.09%	3.70%	-0.55%	6.15%
Dividend Yield	1.23%	0.99%	1.29%	2.20%	-	-
Payout Ratio	102.15%	58.40%	135.88%	7.91%	8.47%	16.01%
Buyback Yield / Dilution	0.98%	-1.06%	-2.55%	-6.90%	-23.31%	1.18%
Total Shareholder Return	2.19%	-0.07%	-1.26%	-4.70%	-23.31%	1.18%

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