SHE:002823 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	5,545	4,624	3,620	2,618	3,126	2,980
Market Cap Growth	11.43%	27.73%	38.29%	-16.27%	4.92%	10.49%
Enterprise Value	6,394	5,633	5,218	4,131	4,645	4,215
Last Close Price	16.93	13.86	12.12	8.42	10.01	9.44
PE Ratio	20.04	27.18	47.18	105.61	245.33	35.61
Forward PE	-	19.31	19.31	19.31	19.31	19.31
PS Ratio	1.91	1.52	1.20	0.98	1.28	1.55
PB Ratio	2.73	2.40	2.46	1.86	2.34	2.07
P/TBV Ratio	3.05	2.71	2.88	2.18	2.72	2.34
P/FCF Ratio	13.04	18.17	70.38	73.30	-	-
P/OCF Ratio	10.94	11.97	14.06	8.46	15.73	15.24
EV/Sales Ratio	2.21	1.85	1.73	1.55	1.90	2.19
EV/EBITDA Ratio	12.32	12.42	15.07	17.60	19.74	16.71
EV/EBIT Ratio	21.53	22.92	34.90	69.48	72.16	44.81
EV/FCF Ratio	15.04	22.14	101.46	115.69	-	-
Debt / Equity Ratio	0.49	0.56	1.12	1.19	1.24	1.00
Debt / EBITDA Ratio	1.90	2.34	4.53	6.60	6.49	5.68
Debt / FCF Ratio	2.33	4.22	32.07	46.80	-	-
Net Debt / Equity Ratio	0.42	0.50	1.01	1.08	1.10	0.85
Net Debt / EBITDA Ratio	1.65	2.11	4.28	6.44	6.23	4.83
Net Debt / FCF Ratio	2.00	3.77	28.81	42.36	-6.71	-48.71
Asset Turnover	0.80	0.83	0.80	0.73	0.70	0.58
Inventory Turnover	4.88	4.83	4.79	4.48	4.88	4.60
Quick Ratio	0.63	0.60	0.40	0.52	0.55	0.70
Current Ratio	1.10	1.09	0.74	0.93	0.97	1.10
Return on Equity (ROE)	11.63%	10.01%	5.33%	1.81%	0.92%	5.96%
Return on Assets (ROA)	5.12%	4.15%	2.48%	1.03%	1.15%	1.77%
Return on Invested Capital (ROIC)	8.83%	7.33%	4.75%	2.07%	2.28%	3.08%
Return on Capital Employed (ROCE)	12.00%	10.00%	7.40%	2.50%	2.90%	4.00%
Earnings Yield	4.21%	3.68%	2.12%	0.95%	0.41%	2.81%
FCF Yield	7.67%	5.50%	1.42%	1.36%	-6.99%	-0.84%
Dividend Yield	3.07%	2.97%	0.66%	0.42%	0.10%	1.11%
Payout Ratio	92.39%	86.13%	91.86%	213.32%	620.05%	78.78%
Buyback Yield / Dilution	6.31%	1.86%	-3.18%	13.56%	-10.40%	-1.16%
Total Shareholder Return	9.44%	4.83%	-2.52%	13.98%	-10.30%	-0.05%

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