Haoxiangni Health 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 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	4,956	3,615	3,476	4,215	3,856	6,515
Market Cap Growth	32.14%	3.99%	-17.53%	9.31%	-40.81%	50.59%
Enterprise Value	4,587	2,812	1,954	2,926	1,853	3,886
Last Close Price	11.47	7.57	5.91	7.23	6.52	8.96
PE Ratio	-	-	-	-	62.57	3.02
Forward PE	-	39.17	39.17	39.17	39.17	39.17
PS Ratio	3.19	2.17	2.01	3.01	3.01	2.17
PB Ratio	1.60	1.02	0.85	1.01	0.87	1.19
P/TBV Ratio	1.64	1.05	0.87	1.03	0.89	1.21
P/FCF Ratio	172.83	-	10.12	-	-	27.97
P/OCF Ratio	30.97	41.66	8.04	-	55.02	19.45
EV/Sales Ratio	2.95	1.68	1.13	2.09	1.45	1.30
EV/EBITDA Ratio	49.75	-	78.89	-	145.46	-
EV/FCF Ratio	159.97	-	5.69	-	-	16.69
Debt / Equity Ratio	0.29	0.22	0.22	0.13	0.12	0.06
Debt / EBITDA Ratio	9.86	72.32	15.73	-	13.97	-
Debt / FCF Ratio	31.72	-	2.64	-	-	1.31
Net Debt / Equity Ratio	-0.11	-0.19	-0.22	-0.31	-0.39	-0.54
Net Debt / EBITDA Ratio	-5.14	42.94	-36.67	8.64	-136.13	27.24
Net Debt / FCF Ratio	-11.74	17.73	-2.64	4.67	13.91	-12.80
Asset Turnover	0.34	0.32	0.32	0.26	0.22	0.48
Inventory Turnover	4.60	3.28	2.44	1.87	1.94	2.43
Quick Ratio	1.73	1.69	2.55	3.07	3.54	6.23
Current Ratio	2.13	2.12	3.15	4.18	4.55	7.15
Return on Equity (ROE)	-0.56%	-1.98%	-1.36%	-4.70%	1.11%	48.34%
Return on Assets (ROA)	-0.60%	-1.51%	-1.01%	-3.10%	-1.01%	-2.38%
Return on Invested Capital (ROIC)	-1.61%	-4.20%	-2.88%	-9.55%	-3.01%	-5.55%
Return on Capital Employed (ROCE)	-1.20%	-3.20%	-1.80%	-5.80%	-2.00%	-4.20%
Earnings Yield	-0.32%	-1.99%	-1.49%	-4.49%	1.60%	33.08%
FCF Yield	0.58%	-1.06%	9.89%	-6.61%	-3.23%	3.57%
Dividend Yield	12.21%	18.50%	10.16%	1.38%	1.53%	11.15%
Payout Ratio	-	-	-	-	782.63%	3.31%
Buyback Yield / Dilution	-15.97%	-4.00%	1.83%	7.09%	5.62%	0.90%
Total Shareholder Return	-3.47%	14.50%	11.99%	8.47%	7.15%	12.05%

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