Luyan Pharma 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	May '26 May 7, 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	5,505	8,229	3,190	3,493	3,236	3,034
Market Cap Growth	85.71%	157.98%	-8.68%	7.92%	6.66%	-1.51%
Enterprise Value	10,202	12,798	7,860	8,216	7,721	7,052
Last Close Price	14.17	21.18	7.88	8.31	7.45	6.74
PE Ratio	19.96	29.30	9.23	9.61	9.38	9.92
PS Ratio	0.26	0.39	0.16	0.18	0.17	0.17
PB Ratio	1.62	2.48	1.00	1.17	1.16	1.19
P/TBV Ratio	2.02	3.09	1.27	1.52	1.44	1.49
P/FCF Ratio	17.87	18.10	14.74	4.48	-	-
P/OCF Ratio	10.59	11.95	5.52	2.67	13.94	-
EV/Sales Ratio	0.48	0.60	0.38	0.41	0.40	0.40
EV/EBITDA Ratio	14.38	19.68	10.44	10.90	10.19	10.77
EV/EBIT Ratio	17.80	22.17	11.49	11.82	10.99	11.75
EV/FCF Ratio	33.12	28.15	36.33	10.54	-	-
Debt / Equity Ratio	1.55	1.47	1.55	1.63	1.82	1.75
Debt / EBITDA Ratio	7.38	6.86	6.07	5.96	6.23	6.29
Debt / FCF Ratio	17.00	10.76	22.88	6.23	-	-
Net Debt / Equity Ratio	1.38	1.29	1.37	1.43	1.61	1.59
Net Debt / EBITDA Ratio	7.23	6.57	5.81	5.64	5.92	6.22
Net Debt / FCF Ratio	15.20	9.40	20.22	5.45	-47.03	-6.61
Asset Turnover	1.65	1.63	1.68	1.68	1.79	1.89
Inventory Turnover	7.28	6.70	6.97	7.16	7.44	7.52
Quick Ratio	0.77	0.74	0.77	0.79	0.79	0.80
Current Ratio	1.11	1.09	1.15	1.16	1.17	1.19
Return on Equity (ROE)	8.28%	8.56%	11.27%	12.64%	13.12%	12.17%
Return on Assets (ROA)	2.76%	2.77%	3.50%	3.68%	4.03%	4.04%
Return on Invested Capital (ROIC)	5.39%	5.64%	7.10%	7.44%	7.61%	7.35%
Return on Capital Employed (ROCE)	14.60%	15.10%	17.00%	18.40%	20.20%	20.20%
Earnings Yield	5.04%	3.41%	10.84%	10.41%	10.66%	10.08%
FCF Yield	5.60%	5.53%	6.78%	22.33%	-2.95%	-20.29%
Dividend Yield	2.48%	1.65%	4.44%	3.61%	4.03%	4.45%
Payout Ratio	112.55%	111.78%	93.69%	93.56%	95.92%	81.76%
Buyback Yield / Dilution	0.32%	-0.45%	-0.42%	0.28%	-0.17%	-7.46%
Total Shareholder Return	2.82%	1.20%	4.02%	3.89%	3.86%	-3.00%

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