Yibin Tianyuan 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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 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	9,046	7,068	5,949	6,716	6,862	9,940
Market Cap Growth	54.44%	18.82%	-11.43%	-2.12%	-30.97%	115.40%
Enterprise Value	14,475	12,539	10,359	9,780	9,613	13,792
Last Close Price	6.95	5.43	4.57	5.05	6.54	9.26
PE Ratio	103.12	80.52	-	168.06	12.46	15.42
Forward PE	-	68.94	68.94	68.94	68.94	68.94
PS Ratio	0.80	0.63	0.45	0.37	0.34	0.53
PB Ratio	1.18	0.92	0.78	0.82	1.10	1.70
P/TBV Ratio	1.37	1.07	0.91	0.95	1.34	2.10
P/FCF Ratio	-	-	-	-	10.32	12.26
P/OCF Ratio	-	-	25.89	18.50	7.19	9.12
EV/Sales Ratio	1.28	1.11	0.78	0.53	0.47	0.73
EV/EBITDA Ratio	20.08	17.43	96.34	25.79	7.53	9.35
EV/EBIT Ratio	87.41	75.72	-	-	12.17	13.24
EV/FCF Ratio	-11.25	-	-	-	14.45	17.00
Debt / Equity Ratio	1.02	1.02	0.97	0.79	0.97	1.12
Debt / EBITDA Ratio	10.88	10.88	66.60	16.91	4.74	4.46
Debt / FCF Ratio	-	-	-	-	9.10	8.12
Net Debt / Equity Ratio	0.70	0.70	0.55	0.37	0.54	0.57
Net Debt / EBITDA Ratio	7.43	7.43	39.09	7.99	2.67	2.27
Net Debt / FCF Ratio	-4.15	-4.15	-4.07	-2.16	5.11	4.13
Asset Turnover	0.57	0.57	0.71	1.09	1.30	1.23
Inventory Turnover	7.80	7.80	11.33	18.70	22.69	23.66
Quick Ratio	0.47	0.47	0.53	0.69	0.54	0.59
Current Ratio	0.70	0.70	0.73	0.91	0.70	0.73
Return on Equity (ROE)	0.39%	0.39%	-6.47%	0.15%	8.53%	11.76%
Return on Assets (ROA)	0.52%	0.52%	-1.32%	-0.36%	3.15%	4.25%
Return on Invested Capital (ROIC)	0.33%	0.34%	-3.47%	-0.53%	6.65%	9.64%
Return on Capital Employed (ROCE)	1.50%	1.50%	-3.60%	-0.80%	9.30%	14.30%
Earnings Yield	0.97%	1.24%	-7.73%	0.60%	8.02%	6.48%
FCF Yield	-14.22%	-18.20%	-17.38%	-20.91%	9.69%	8.16%
Dividend Yield	-	-	-	1.58%	1.15%	2.28%
Payout Ratio	224.45%	224.45%	-	614.39%	72.73%	35.52%
Buyback Yield / Dilution	-0.07%	-0.07%	-5.84%	-21.15%	0.01%	-0.04%
Total Shareholder Return	-0.07%	-0.07%	-5.84%	-19.56%	1.16%	2.24%

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