Keli Motor 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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 27, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Market Capitalization	8,984	9,969	9,560	7,146	3,451	7,313
Market Cap Growth	-3.85%	4.28%	33.78%	107.11%	-52.81%	125.19%
Enterprise Value	9,264	10,210	9,349	6,752	2,945	6,778
Last Close Price	12.08	13.42	12.79	9.48	4.56	9.51
PE Ratio	466.38	300.78	159.15	140.00	47.12	71.31
Forward PE	-	28.63	28.63	28.63	28.63	47.80
PS Ratio	4.82	5.45	5.77	5.52	2.92	5.10
PB Ratio	7.07	7.78	7.45	5.57	2.69	5.83
P/TBV Ratio	7.75	8.54	8.16	6.02	2.92	5.88
P/FCF Ratio	-	-	-	-	107.02	-
P/OCF Ratio	65.62	163.42	95.63	40.77	18.12	-
EV/Sales Ratio	4.97	5.58	5.64	5.21	2.49	4.72
EV/EBITDA Ratio	106.77	118.92	95.89	74.09	42.76	48.83
EV/EBIT Ratio	-	271.97	160.06	120.74	78.50	59.29
EV/FCF Ratio	-46.85	-	-	-	91.35	-
Debt / Equity Ratio	0.48	0.48	0.27	0.14	0.16	0.02
Debt / EBITDA Ratio	7.06	6.19	3.11	1.72	2.55	0.16
Debt / FCF Ratio	-	-	-	-	6.50	-
Net Debt / Equity Ratio	0.22	0.20	-0.12	-0.33	-0.42	-0.42
Net Debt / EBITDA Ratio	3.81	2.95	-1.58	-4.60	-7.84	-3.83
Net Debt / FCF Ratio	-1.43	-0.78	0.98	5.97	-16.74	6.08
Asset Turnover	0.74	0.74	0.77	0.70	0.70	1.14
Inventory Turnover	4.45	4.73	5.27	4.71	3.79	5.00
Quick Ratio	1.17	1.23	1.14	2.11	3.72	3.06
Current Ratio	1.78	1.80	1.57	2.70	4.58	4.22
Return on Equity (ROE)	1.06%	2.36%	3.92%	3.58%	5.39%	10.43%
Return on Assets (ROA)	0.58%	0.95%	1.70%	1.89%	1.39%	5.67%
Return on Invested Capital (ROIC)	1.53%	2.74%	5.69%	6.09%	4.67%	16.69%
Return on Capital Employed (ROCE)	1.30%	2.10%	4.00%	3.90%	2.50%	8.90%
Earnings Yield	0.21%	0.33%	0.63%	0.71%	2.12%	1.40%
FCF Yield	-2.20%	-3.26%	-1.65%	-0.98%	0.93%	-1.20%
Dividend Yield	0.18%	0.16%	0.39%	0.56%	1.59%	0.83%
Payout Ratio	240.36%	135.92%	80.26%	119.11%	81.39%	62.36%
Buyback Yield / Dilution	0.30%	0.04%	0.38%	0.12%	-8.12%	-5.45%
Total Shareholder Return	0.48%	0.20%	0.77%	0.68%	-6.54%	-4.61%

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