Modern Avenue 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 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	May '25 May 22, 2025	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	2015 - 2019
Market Capitalization	1,703	941	1,297	1,853	1,974	1,040	Upgrade
Market Cap Growth	27.65%	-27.47%	-30.00%	-6.14%	89.73%	-62.85%	Upgrade
Enterprise Value	1,234	753	1,146	1,626	1,729	467	Upgrade
Last Close Price	2.39	1.32	1.82	2.60	2.77	1.46	Upgrade
PE Ratio	-	-	-	-	-	142.16	Upgrade
Forward PE	-	94.50	94.50	94.50	94.50	94.50	Upgrade
PS Ratio	6.95	4.34	4.48	8.06	5.12	2.03	Upgrade
PB Ratio	3.03	2.80	3.48	3.66	3.44	1.37	Upgrade
P/TBV Ratio	3.06	2.84	3.54	3.70	3.48	1.38	Upgrade
P/FCF Ratio	454.12	639.95	110.64	-	12.62	-	Upgrade
P/OCF Ratio	94.24	56.93	41.49	489.47	12.13	-	Upgrade
PEG Ratio	-	0.45	0.45	0.45	0.45	0.45	Upgrade
EV/Sales Ratio	5.04	3.48	3.96	7.07	4.49	0.91	Upgrade
EV/FCF Ratio	329.04	512.49	97.77	-	11.06	-	Upgrade
Debt / Equity Ratio	0.04	0.08	0.19	0.18	0.11	-	Upgrade
Debt / FCF Ratio	5.51	17.51	5.94	-	0.40	-	Upgrade
Asset Turnover	0.40	0.40	0.42	0.27	0.36	0.33	Upgrade
Inventory Turnover	1.94	1.52	1.26	1.14	2.14	1.96	Upgrade
Quick Ratio	4.94	2.28	2.18	2.35	2.68	3.05	Upgrade
Current Ratio	5.70	2.88	2.76	2.97	3.31	3.61	Upgrade
Return on Equity (ROE)	-1.27%	-17.80%	-20.26%	-7.67%	-5.92%	0.97%	Upgrade
Return on Assets (ROA)	-7.26%	-13.36%	-4.14%	-6.49%	-3.65%	-2.93%	Upgrade
Return on Capital (ROIC)	-9.11%	-18.00%	-5.51%	-9.05%	-5.58%	-5.01%	Upgrade
Earnings Yield	-0.27%	-6.60%	-6.87%	-2.23%	-2.00%	0.70%	Upgrade
FCF Yield	0.22%	0.16%	0.90%	-0.84%	7.92%	-22.60%	Upgrade
Payout Ratio	-	-	-	-	-	76.38%	Upgrade
Buyback Yield / Dilution	-0.03%	0.04%	5.19%	-5.43%	-0.32%	0.29%	Upgrade
Total Shareholder Return	-	0.04%	5.19%	-5.43%	-0.32%	0.29%	Upgrade

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