Beijing Creative 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 12, 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	4,974	4,022	3,572	3,524	4,519	3,273
Market Cap Growth	56.41%	12.59%	1.34%	-22.01%	38.08%	18.53%
Enterprise Value	4,837	3,968	3,514	3,544	4,695	3,377
Last Close Price	9.72	7.57	6.72	6.63	8.58	6.13
PE Ratio	75.65	102.57	-	225.32	41.64	59.75
Forward PE	-	25.81	25.81	25.81	25.81	25.81
PS Ratio	2.24	1.97	1.83	1.62	1.94	1.50
PB Ratio	2.92	2.31	2.04	1.81	2.16	1.58
P/TBV Ratio	3.43	2.69	2.41	2.29	2.64	2.00
P/FCF Ratio	35.94	32.90	-	25.54	46.47	44.29
P/OCF Ratio	29.46	24.41	-	21.25	37.42	29.39
EV/Sales Ratio	2.18	1.94	1.80	1.63	2.01	1.55
EV/EBITDA Ratio	36.28	37.19	-	44.14	32.85	28.22
EV/EBIT Ratio	56.40	68.11	-	170.44	54.01	49.78
EV/FCF Ratio	34.95	32.46	-	25.68	48.28	45.69
Debt / Equity Ratio	0.09	0.07	0.10	0.15	0.11	0.08
Debt / EBITDA Ratio	1.09	1.16	-	3.64	1.66	1.37
Debt / FCF Ratio	1.05	1.05	-	2.17	2.44	2.21
Net Debt / Equity Ratio	-0.11	-0.13	-0.06	-0.13	-0.06	-0.12
Net Debt / EBITDA Ratio	-1.45	-2.15	1.99	-3.08	-0.92	-2.06
Net Debt / FCF Ratio	-1.36	-1.88	1.10	-1.79	-1.36	-3.33
Asset Turnover	0.79	0.72	0.64	0.64	0.69	0.65
Inventory Turnover	4.18	4.56	4.40	4.45	4.46	3.72
Quick Ratio	1.15	1.23	1.15	1.17	1.17	1.29
Current Ratio	1.60	1.64	1.62	1.51	1.53	1.70
Return on Equity (ROE)	4.19%	2.27%	-9.91%	0.77%	5.71%	3.25%
Return on Assets (ROA)	1.91%	1.29%	-2.23%	0.38%	1.60%	1.27%
Return on Invested Capital (ROIC)	4.88%	3.15%	-6.53%	0.77%	4.33%	3.25%
Return on Capital Employed (ROCE)	4.90%	3.20%	-6.10%	1.00%	4.10%	3.30%
Earnings Yield	1.33%	0.97%	-4.68%	0.44%	2.40%	1.67%
FCF Yield	2.78%	3.04%	-2.77%	3.92%	2.15%	2.26%
Dividend Yield	0.31%	0.40%	-	-	0.12%	1.16%
Payout Ratio	23.35%	10.16%	-	114.22%	44.36%	74.50%
Buyback Yield / Dilution	5.00%	2.69%	-1.58%	1.57%	-1.29%	-3.99%
Total Shareholder Return	5.30%	3.08%	-1.58%	1.57%	-1.17%	-2.84%

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