Shandong Delisi Food 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	May '26 May 28, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Market Capitalization	2,566	3,036	2,767	3,524	4,822	3,298
Market Cap Growth	-4.87%	9.75%	-21.49%	-26.93%	46.21%	-2.09%
Enterprise Value	2,701	3,143	2,695	3,303	4,468	3,503
Last Close Price	4.09	4.84	4.37	5.54	7.58	6.54
PE Ratio	646.49	667.64	-	-	152.41	75.40
Forward PE	-	31.89	31.89	31.89	31.89	31.89
PS Ratio	0.81	0.97	0.93	1.14	1.57	1.05
PB Ratio	1.12	1.33	1.20	1.50	2.01	2.35
P/TBV Ratio	1.23	1.46	1.30	1.63	2.20	2.79
P/OCF Ratio	-	146.30	146.76	-	-	329.83
EV/Sales Ratio	0.85	1.00	0.91	1.07	1.45	1.12
EV/EBITDA Ratio	72.05	93.82	95.30	656.95	42.82	27.17
EV/EBIT Ratio	-	-	-	-	98.67	58.40
Debt / Equity Ratio	0.26	0.33	0.23	0.23	0.25	0.34
Debt / EBITDA Ratio	16.01	20.19	14.81	25.00	5.06	3.70
Net Debt / Equity Ratio	0.06	0.02	-0.02	-0.09	-0.15	0.15
Net Debt / EBITDA Ratio	4.13	1.52	-1.64	-44.43	-3.56	1.63
Net Debt / FCF Ratio	-0.66	-0.45	0.22	0.69	0.94	-1.56
Asset Turnover	0.91	0.91	0.89	0.91	1.07	1.46
Inventory Turnover	8.03	9.64	7.92	7.03	7.98	12.03
Quick Ratio	0.65	0.80	1.06	1.18	1.45	0.59
Current Ratio	1.50	1.47	1.89	2.12	2.11	1.26
Return on Equity (ROE)	0.27%	0.26%	-1.44%	-2.04%	1.28%	3.19%
Return on Assets (ROA)	-0.74%	-0.72%	-0.71%	-1.04%	0.99%	1.75%
Return on Invested Capital (ROIC)	-0.37%	-0.40%	-1.73%	-2.73%	1.50%	3.52%
Return on Capital Employed (ROCE)	-1.70%	-1.70%	-1.50%	-2.30%	1.80%	4.10%
Earnings Yield	0.15%	0.15%	-1.22%	-0.97%	0.66%	1.33%
FCF Yield	-8.23%	-3.73%	-7.67%	-9.22%	-8.22%	-4.08%
Dividend Yield	-	-	-	0.18%	-	0.15%
Payout Ratio	526.20%	388.57%	-	-	59.75%	47.01%
Buyback Yield / Dilution	-1.86%	-2.26%	0.95%	-3.40%	-23.39%	-1.06%
Total Shareholder Return	-1.86%	-2.26%	0.95%	-3.22%	-23.39%	-0.91%