Shenzhen Huijie 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	Feb '26 Feb 26, 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	3,333	2,722	3,447	3,132	3,921	2,854
Market Cap Growth	19.56%	-21.05%	10.08%	-20.13%	37.38%	-11.65%
Enterprise Value	2,722	1,947	2,545	2,300	3,297	2,107
Last Close Price	8.13	6.22	7.47	6.40	8.48	5.60
PE Ratio	43.02	34.43	18.95	23.25	14.21	13.54
Forward PE	-	21.28	21.28	21.28	21.28	21.28
PS Ratio	1.11	0.92	1.18	1.28	1.44	1.20
PB Ratio	1.66	1.32	1.61	1.45	1.97	1.38
P/TBV Ratio	1.88	1.48	1.79	1.61	2.19	1.52
P/FCF Ratio	23.00	14.61	9.02	11.91	9.66	8.10
P/OCF Ratio	19.96	12.71	8.29	9.61	9.24	7.06
EV/Sales Ratio	0.91	0.66	0.87	0.94	1.21	0.89
EV/EBITDA Ratio	8.77	8.59	7.12	8.12	6.77	5.96
EV/EBIT Ratio	14.73	11.68	8.74	10.58	7.86	7.33
EV/FCF Ratio	18.79	10.45	6.66	8.75	8.13	5.98
Debt / Equity Ratio	0.07	0.06	0.04	0.02	0.04	-
Debt / EBITDA Ratio	0.42	0.40	0.21	0.15	0.14	-
Debt / FCF Ratio	0.91	0.64	0.22	0.18	0.19	-
Net Debt / Equity Ratio	-0.37	-0.45	-0.48	-0.45	-0.37	-0.43
Net Debt / EBITDA Ratio	-3.13	-4.10	-2.90	-3.45	-1.49	-2.50
Net Debt / FCF Ratio	-5.19	-4.99	-2.71	-3.72	-1.79	-2.51
Asset Turnover	1.10	1.04	1.05	0.92	1.05	0.93
Inventory Turnover	1.28	1.32	1.38	1.26	1.38	1.29
Quick Ratio	2.15	1.90	2.19	2.56	2.00	2.35
Current Ratio	3.76	3.14	3.40	4.14	3.49	3.82
Return on Equity (ROE)	5.09%	4.88%	9.80%	7.68%	15.56%	11.64%
Return on Assets (ROA)	4.21%	3.66%	6.54%	5.11%	10.06%	7.01%
Return on Invested Capital (ROIC)	8.41%	8.88%	17.19%	11.85%	24.10%	17.86%
Return on Capital Employed (ROCE)	8.70%	7.70%	13.10%	9.70%	20.20%	13.50%
Earnings Yield	2.35%	2.90%	5.28%	4.30%	7.04%	7.38%
FCF Yield	4.35%	6.84%	11.09%	8.40%	10.35%	12.34%
Dividend Yield	3.69%	2.41%	5.35%	7.81%	-	17.87%
Payout Ratio	235.79%	207.43%	112.69%	-	148.45%	77.94%
Buyback Yield / Dilution	0.46%	-0.65%	-1.27%	-0.54%	-2.08%	-0.75%
Total Shareholder Return	4.14%	1.76%	4.08%	7.27%	-2.08%	17.12%

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