Aishida 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	4,112	4,827	2,916	2,640	2,446	2,650
Market Cap Growth	-31.19%	65.54%	10.45%	7.94%	-7.71%	-8.47%
Enterprise Value	5,391	6,235	4,285	3,939	3,721	3,601
Last Close Price	12.07	14.15	8.55	7.74	7.17	7.69
PE Ratio	-	320.28	-	-	-	25.81
Forward PE	-	257.64	-	-	36.82	16.73
PS Ratio	1.49	1.65	1.19	0.90	0.70	0.92
PB Ratio	2.61	2.95	1.77	1.29	1.12	1.17
P/TBV Ratio	3.22	3.65	2.19	1.58	1.37	1.43
P/FCF Ratio	33.77	59.85	136.45	-	884.73	-
P/OCF Ratio	20.83	27.13	26.18	-	10.39	57.10
EV/Sales Ratio	1.95	2.13	1.74	1.34	1.06	1.25
EV/EBITDA Ratio	94.21	57.07	-	80.97	96.65	-
EV/FCF Ratio	44.28	77.32	200.50	-	1346.09	-
Debt / Equity Ratio	1.08	1.00	0.94	0.83	0.76	0.68
Debt / EBITDA Ratio	29.66	12.44	-	22.15	25.77	-
Debt / FCF Ratio	13.94	20.25	72.07	-	594.35	-
Net Debt / Equity Ratio	0.83	0.77	0.78	0.62	0.48	0.37
Net Debt / EBITDA Ratio	37.12	11.57	-6.91	26.24	26.90	-21.50
Net Debt / FCF Ratio	10.75	15.68	59.70	-5.91	374.69	-4.45
Asset Turnover	0.58	0.62	0.50	0.53	0.62	0.54
Inventory Turnover	2.33	2.67	2.34	2.46	2.81	2.29
Quick Ratio	0.45	0.46	0.45	0.57	0.51	0.64
Current Ratio	0.80	0.76	0.82	0.94	0.85	1.08
Return on Equity (ROE)	-3.32%	0.63%	-22.04%	-4.64%	-4.50%	4.72%
Return on Assets (ROA)	-1.44%	-0.63%	-4.49%	-1.19%	-1.12%	-1.90%
Return on Invested Capital (ROIC)	-3.88%	-1.65%	-11.40%	-3.24%	-3.24%	-5.17%
Return on Capital Employed (ROCE)	-5.10%	-2.30%	-14.80%	-3.60%	-3.80%	-5.50%
Earnings Yield	-1.11%	0.31%	-12.98%	-2.98%	-3.62%	3.88%
FCF Yield	2.96%	1.67%	0.73%	-8.18%	0.11%	-7.14%
Dividend Yield	0.15%	0.13%	-	-	-	0.97%
Payout Ratio	-	400.87%	-	-	-	60.74%
Buyback Yield / Dilution	-	-10.52%	0.41%	-0.55%	0.55%	1.70%
Total Shareholder Return	0.15%	-10.39%	0.41%	-0.55%	0.55%	2.68%

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