HUAXI Securities 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 5, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	23,651	21,814	20,370	19,766	25,856	32,760
Market Cap Growth	20.29%	7.09%	3.05%	-23.55%	-21.07%	13.35%
Last Close Price	9.01	8.21	7.60	7.35	9.50	11.90
PE Ratio	15.90	29.97	47.94	46.80	15.84	17.24
PS Ratio	4.58	5.59	6.43	5.96	5.06	7.03
PB Ratio	0.97	0.93	0.89	0.88	1.15	1.53
P/FCF Ratio	3.40	3.84	40.99	12.13	6.91	-
P/OCF Ratio	3.35	3.78	31.08	11.21	6.73	-
Debt / Equity Ratio	1.90	1.75	1.63	1.94	1.89	1.49
Debt / FCF Ratio	6.65	7.25	74.60	26.79	11.33	-
Asset Turnover	0.05	0.04	0.03	0.03	0.06	0.06
Quick Ratio	1.44	1.23	1.19	1.50	1.49	1.48
Current Ratio	1.58	1.52	1.53	1.64	1.62	1.62
Return on Equity (ROE)	6.46%	3.14%	1.86%	1.86%	7.69%	9.26%
Return on Assets (ROA)	1.47%	0.77%	0.45%	0.43%	1.94%	2.62%
Return on Invested Capital (ROIC)	2.47%	1.47%	0.84%	1.00%	3.12%	3.61%
Earnings Yield	6.48%	3.34%	2.09%	2.14%	6.31%	5.80%
FCF Yield	29.45%	26.06%	2.44%	8.24%	14.47%	-13.79%
Dividend Yield	0.89%	1.04%	0.66%	0.41%	1.05%	0.93%
Payout Ratio	56.97%	109.47%	201.49%	244.24%	59.43%	40.04%
Buyback Yield / Dilution	-5.57%	1.17%	-0.61%	-0.28%	0.26%	-1.41%
Total Shareholder Return	-4.68%	2.20%	0.04%	0.13%	1.31%	-0.47%

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