SHE:002611 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 23, 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	21,563	11,678	5,973	4,606	7,237	7,082
Market Cap Growth	50.82%	95.52%	29.68%	-36.36%	2.18%	-7.61%
Enterprise Value	19,424	10,077	4,300	3,342	5,293	4,409
Last Close Price	18.03	9.65	4.91	4.02	5.52	4.64
PE Ratio	30.12	23.33	13.79	10.30	15.49	18.20
Forward PE	-	49.16	49.16	49.16	49.16	49.16
PS Ratio	4.44	2.44	1.26	1.18	2.05	2.43
PB Ratio	3.80	2.24	1.26	1.08	1.88	1.67
P/TBV Ratio	4.64	2.78	1.61	1.41	2.35	2.02
P/FCF Ratio	31.71	33.91	33.28	15.96	30.11	17.69
P/OCF Ratio	20.97	16.62	12.26	9.10	23.60	12.85
EV/Sales Ratio	4.00	2.11	0.91	0.86	1.50	1.51
EV/EBITDA Ratio	26.25	12.31	6.45	6.58	11.63	12.66
EV/EBIT Ratio	30.11	13.52	7.25	7.63	13.86	15.68
EV/FCF Ratio	28.57	29.26	23.96	11.58	22.03	11.02
Debt / Equity Ratio	0.07	0.07	0.12	0.11	0.17	0.15
Debt / EBITDA Ratio	0.56	0.40	0.83	0.91	1.39	1.78
Debt / FCF Ratio	0.61	0.99	3.19	1.68	2.73	1.55
Net Debt / Equity Ratio	-0.42	-0.42	-0.41	-0.39	-0.49	-0.45
Net Debt / EBITDA Ratio	-3.29	-2.66	-2.90	-3.25	-4.17	-5.46
Net Debt / FCF Ratio	-3.48	-6.33	-10.79	-5.72	-7.90	-4.75
Asset Turnover	0.61	0.63	0.66	0.59	0.56	0.46
Inventory Turnover	2.61	3.03	3.04	2.90	3.21	3.00
Quick Ratio	1.49	1.80	1.48	1.42	1.89	2.11
Current Ratio	2.09	2.36	2.00	2.09	2.39	2.62
Return on Equity (ROE)	13.44%	10.85%	10.45%	11.92%	12.18%	9.20%
Return on Assets (ROA)	5.07%	6.19%	5.13%	4.12%	3.77%	2.79%
Return on Invested Capital (ROIC)	15.77%	18.79%	15.65%	18.34%	17.83%	13.61%
Return on Capital Employed (ROCE)	10.70%	13.40%	11.60%	9.40%	8.40%	5.80%
Earnings Yield	3.16%	4.29%	7.25%	9.71%	6.46%	5.50%
FCF Yield	3.15%	2.95%	3.00%	6.27%	3.32%	5.65%
Dividend Yield	0.72%	-	-	-	-	-
Payout Ratio	34.34%	4.64%	3.90%	1.88%	2.08%	3.89%
Buyback Yield / Dilution	7.80%	3.27%	0.43%	9.49%	10.80%	17.75%
Total Shareholder Return	8.52%	3.27%	0.43%	9.49%	10.80%	17.75%

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