Guangdong Delian 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
Period Ending	Mar '26 Mar 24, 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	4,188	3,380	4,017	3,615	4,179	3,900
Market Cap Growth	14.71%	-15.87%	11.11%	-13.49%	7.16%	9.30%
Enterprise Value	3,954	3,583	4,410	3,925	4,102	3,668
Last Close Price	5.35	4.29	5.23	4.71	5.37	4.90
PE Ratio	59.00	49.14	91.15	87.25	16.79	16.76
Forward PE	-	36.29	36.29	36.29	36.29	36.29
PS Ratio	0.77	0.68	0.71	0.74	0.81	0.87
PB Ratio	1.16	0.96	1.17	1.07	1.25	1.22
P/TBV Ratio	1.28	1.07	1.31	1.20	1.34	1.34
P/FCF Ratio	15.61	57.65	201.63	-	-	29.53
P/OCF Ratio	8.92	10.53	22.06	1261.50	-	13.58
EV/Sales Ratio	0.73	0.72	0.77	0.80	0.79	0.82
EV/EBITDA Ratio	20.60	15.50	35.95	24.08	12.46	12.60
EV/EBIT Ratio	39.75	24.79	121.20	44.22	15.88	16.20
EV/FCF Ratio	14.74	61.11	221.34	-	-	27.78
Debt / Equity Ratio	0.22	0.23	0.30	0.28	0.16	0.11
Debt / EBITDA Ratio	4.23	3.45	7.93	5.42	1.54	1.22
Debt / FCF Ratio	3.03	13.92	51.16	-	-	2.69
Net Debt / Equity Ratio	-0.07	0.04	0.12	0.13	0.03	-0.09
Net Debt / EBITDA Ratio	-1.35	0.54	3.31	2.62	0.32	-1.02
Net Debt / FCF Ratio	-0.94	2.15	20.35	-2.49	-0.46	-2.26
Asset Turnover	1.05	0.97	1.10	1.02	1.20	1.09
Inventory Turnover	4.30	4.51	5.21	4.79	6.41	5.91
Quick Ratio	1.31	1.41	1.28	1.37	1.70	2.12
Current Ratio	2.27	2.28	2.05	2.19	2.79	2.99
Return on Equity (ROE)	1.85%	1.90%	1.21%	1.26%	7.56%	7.45%
Return on Assets (ROA)	1.20%	1.76%	0.44%	1.16%	3.72%	3.44%
Return on Invested Capital (ROIC)	2.51%	3.12%	0.95%	2.03%	6.67%	6.37%
Return on Capital Employed (ROCE)	2.60%	4.00%	1.00%	2.50%	7.60%	7.00%
Earnings Yield	1.68%	2.04%	1.10%	1.15%	5.96%	5.97%
FCF Yield	6.40%	1.74%	0.50%	-4.74%	-5.47%	3.39%
Dividend Yield	3.56%	-	1.28%	-	-	2.18%
Payout Ratio	11.17%	105.36%	66.14%	30.42%	36.84%	20.37%
Buyback Yield / Dilution	-0.66%	-4.04%	-6.35%	8.43%	-0.46%	0.35%
Total Shareholder Return	2.65%	-4.04%	-5.07%	8.43%	-0.46%	2.53%

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