SHE:002772 Ratios and Metrics

Market cap in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 26, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Market Capitalization	5,891	5,467	2,898	3,103	3,269	3,406
Market Cap Growth	106.06%	88.65%	-6.59%	-5.09%	-4.02%	-19.80%
Enterprise Value	6,987	6,642	3,704	3,897	4,193	4,110
Last Close Price	15.72	14.46	7.05	7.23	7.41	7.34
PE Ratio	17.64	16.32	22.64	19.44	20.64	61.96
Forward PE	-	42.42	42.42	42.42	42.42	42.42
PS Ratio	2.81	2.61	1.50	1.61	1.66	2.19
PB Ratio	1.67	1.55	0.87	0.90	0.97	1.05
P/TBV Ratio	1.86	1.73	0.97	1.00	1.08	1.18
P/FCF Ratio	-	-	11.62	7.85	13.19	-
P/OCF Ratio	11.88	11.02	5.86	6.18	6.62	-
EV/Sales Ratio	3.33	3.17	1.91	2.02	2.13	2.64
EV/EBITDA Ratio	10.40	10.01	8.93	8.65	8.07	12.48
EV/EBIT Ratio	19.86	18.88	28.81	21.42	17.17	57.20
EV/FCF Ratio	-125.77	-	14.85	9.85	16.92	-
Debt / Equity Ratio	0.82	0.82	0.71	0.61	0.77	0.86
Debt / EBITDA Ratio	4.30	4.30	5.71	4.63	5.01	8.46
Debt / FCF Ratio	-	-	9.50	5.27	10.50	-
Net Debt / Equity Ratio	0.31	0.31	0.26	0.22	0.27	0.28
Net Debt / EBITDA Ratio	1.64	1.64	2.06	1.69	1.75	2.82
Net Debt / FCF Ratio	-19.57	-19.57	3.42	1.92	3.66	-1.32
Asset Turnover	0.32	0.32	0.32	0.31	0.30	0.26
Inventory Turnover	1.08	1.08	1.22	1.18	1.21	1.77
Quick Ratio	1.29	1.29	0.91	0.93	1.20	2.29
Current Ratio	2.38	2.38	1.65	1.82	2.10	3.76
Return on Equity (ROE)	9.77%	9.77%	3.75%	4.68%	4.79%	1.81%
Return on Assets (ROA)	3.31%	3.31%	1.31%	1.80%	2.33%	0.74%
Return on Invested Capital (ROIC)	7.63%	7.97%	3.07%	4.29%	5.77%	1.93%
Return on Capital Employed (ROCE)	6.20%	6.20%	2.90%	3.90%	4.80%	1.30%
Earnings Yield	5.69%	6.13%	4.42%	5.14%	4.84%	1.61%
FCF Yield	-0.94%	-1.02%	8.60%	12.75%	7.58%	-20.56%
Dividend Yield	1.90%	-	4.26%	4.15%	4.05%	1.36%
Payout Ratio	55.83%	55.83%	155.87%	132.09%	107.56%	270.44%
Buyback Yield / Dilution	4.03%	4.03%	3.89%	-2.94%	-0.83%	-16.36%
Total Shareholder Return	5.93%	4.03%	8.15%	1.21%	3.22%	-15.00%

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