Era Co., Ltd. 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	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	5,405	5,356	6,182	5,435	6,770	7,882
Market Cap Growth	2.54%	-13.36%	13.76%	-19.72%	-14.11%	50.26%
Enterprise Value	3,840	4,431	4,762	4,364	5,521	6,824
Last Close Price	4.44	4.35	4.85	4.23	5.19	5.93
PE Ratio	57.88	28.13	17.04	69.27	11.74	10.24
Forward PE	-	14.43	10.63	8.63	8.95	8.08
PS Ratio	0.87	0.81	0.83	0.68	0.76	1.12
PB Ratio	0.97	0.95	1.12	1.06	1.34	1.68
P/TBV Ratio	1.10	1.09	1.28	1.21	1.47	1.86
P/FCF Ratio	-	-	8.68	-	-	14.16
P/OCF Ratio	23.47	20.92	5.78	12.63	20.03	7.40
EV/Sales Ratio	0.62	0.67	0.64	0.55	0.62	0.97
EV/EBITDA Ratio	10.64	8.96	6.63	15.37	6.72	6.13
EV/EBIT Ratio	284.36	27.67	12.13	959.75	9.57	7.68
EV/FCF Ratio	-59.92	-	6.68	-	-	12.26
Debt / Equity Ratio	0.04	0.02	0.02	0.02	0.01	0.02
Debt / EBITDA Ratio	0.55	0.18	0.14	0.37	0.08	0.07
Debt / FCF Ratio	-	-	0.14	-	-	0.14
Net Debt / Equity Ratio	-0.30	-0.19	-0.33	-0.25	-0.29	-0.42
Net Debt / EBITDA Ratio	-4.78	-2.22	-2.53	-4.52	-1.80	-1.78
Net Debt / FCF Ratio	26.45	15.57	-2.55	6.49	4.10	-3.55
Asset Turnover	0.74	0.79	0.89	0.95	1.12	1.06
Inventory Turnover	3.95	4.58	4.59	4.46	5.27	4.86
Quick Ratio	1.22	0.92	1.21	0.87	1.04	1.32
Current Ratio	1.81	1.50	1.82	1.56	1.65	1.85
Return on Equity (ROE)	1.52%	3.44%	7.05%	1.60%	11.82%	19.02%
Return on Assets (ROA)	0.10%	1.20%	2.92%	0.03%	4.53%	8.36%
Return on Invested Capital (ROIC)	0.31%	3.53%	9.45%	0.12%	16.47%	29.81%
Return on Capital Employed (ROCE)	0.20%	2.70%	6.70%	0.10%	10.90%	18.20%
Earnings Yield	1.63%	3.55%	5.87%	1.44%	8.52%	9.76%
FCF Yield	-1.19%	-1.31%	11.53%	-3.64%	-5.34%	7.06%
Dividend Yield	1.15%	1.15%	2.06%	0.28%	1.39%	2.11%
Payout Ratio	72.66%	65.13%	4.78%	115.40%	27.08%	20.27%
Buyback Yield / Dilution	6.43%	-0.96%	7.50%	-6.54%	-8.45%	-1.34%
Total Shareholder Return	7.58%	0.19%	9.56%	-6.26%	-7.06%	0.77%

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