Blue Sail Medical 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	Mar '26 Mar 5, 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	6,621	5,138	6,727	7,845	16,405	20,331
Market Cap Growth	35.18%	-23.62%	-14.25%	-52.18%	-19.31%	73.72%
Enterprise Value	11,007	7,723	8,723	8,351	16,070	22,125
Last Close Price	6.61	5.13	6.68	7.39	15.45	19.62
PE Ratio	-	-	-	-	14.20	11.56
Forward PE	-	4.41	4.41	4.41	5.08	8.15
PS Ratio	1.15	0.82	1.37	1.60	2.02	2.58
PB Ratio	0.68	0.52	0.71	0.74	1.56	2.07
P/TBV Ratio	2.37	1.61	1.46	1.39	2.68	5.83
P/FCF Ratio	-	-	-	-	-	8.24
P/OCF Ratio	15.32	37.82	-	15.87	7.31	5.54
EV/Sales Ratio	1.90	1.24	1.77	1.70	1.98	2.81
EV/EBITDA Ratio	91.52	26.67	-	-	5.81	5.25
EV/EBIT Ratio	-	-	-	-	6.57	5.53
EV/FCF Ratio	-55.07	-	-	-	-	8.96
Debt / Equity Ratio	0.52	0.50	0.42	0.30	0.35	0.57
Debt / EBITDA Ratio	42.32	16.21	-	-	1.34	1.32
Debt / FCF Ratio	-	-	-	-	-	2.25
Net Debt / Equity Ratio	0.27	0.25	0.26	0.07	-0.02	0.06
Net Debt / EBITDA Ratio	24.47	8.41	-29.05	-3.41	-0.09	0.14
Net Debt / FCF Ratio	-12.87	-3.82	-2.89	-1.70	0.74	0.23
Asset Turnover	0.35	0.39	0.31	0.30	0.48	0.52
Inventory Turnover	4.18	4.62	4.46	4.39	4.63	4.75
Quick Ratio	0.63	1.29	0.66	1.48	1.53	1.67
Current Ratio	0.87	1.77	0.96	1.94	1.99	1.97
Return on Equity (ROE)	-5.50%	-4.81%	-5.66%	-3.53%	11.36%	19.29%
Return on Assets (ROA)	-1.53%	-0.85%	-2.35%	-2.57%	9.01%	16.52%
Return on Invested Capital (ROIC)	-3.33%	-1.83%	-5.09%	-6.26%	20.30%	34.46%
Return on Capital Employed (ROCE)	-3.90%	-1.60%	-5.00%	-5.00%	17.80%	29.90%
Earnings Yield	-7.73%	-8.67%	-8.45%	-4.75%	7.04%	8.65%
FCF Yield	-3.02%	-12.43%	-12.59%	-5.13%	-2.05%	12.14%
Dividend Yield	-	-	-	5.41%	-	2.04%
Payout Ratio	-	-	-	-	41.29%	16.04%
Buyback Yield / Dilution	-2.70%	0.21%	-0.86%	4.22%	-3.36%	-5.73%
Total Shareholder Return	-2.70%	0.21%	-0.86%	9.64%	-3.36%	-3.69%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.