SHE:002999 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	Jul '26 Jul 2, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	1,981	2,374	2,058	2,607	3,479	2,388
Market Cap Growth	-17.99%	15.37%	-21.07%	-25.07%	45.71%	-19.04%
Enterprise Value	3,844	5,401	4,875	4,121	4,937	3,961
Last Close Price	5.70	6.76	5.75	7.14	9.41	6.37
PE Ratio	38.87	39.69	92.54	26.03	32.81	24.36
Forward PE	-	24.03	24.03	24.03	24.03	24.03
PS Ratio	0.15	0.18	0.14	0.17	0.24	0.18
PB Ratio	1.15	1.38	1.20	1.78	2.42	1.78
P/TBV Ratio	1.93	2.34	2.06	2.58	3.71	2.79
P/FCF Ratio	12.52	13.90	-	-	-	7.03
P/OCF Ratio	7.29	7.67	-	-	16.32	3.86
EV/Sales Ratio	0.28	0.40	0.34	0.27	0.34	0.31
EV/EBITDA Ratio	15.27	23.66	35.12	16.96	17.54	15.83
EV/EBIT Ratio	24.92	34.22	52.90	20.79	20.11	17.99
EV/FCF Ratio	24.29	31.61	-	-	-	11.66
Debt / Equity Ratio	1.47	1.28	1.53	0.81	0.73	0.84
Debt / EBITDA Ratio	10.09	8.88	16.72	4.59	3.58	4.32
Debt / FCF Ratio	16.05	12.96	-	-	-	3.31
Net Debt / Equity Ratio	0.79	0.80	0.69	0.31	0.06	-0.08
Net Debt / EBITDA Ratio	5.93	6.07	8.53	1.86	0.31	-0.42
Net Debt / FCF Ratio	8.64	8.11	-1.61	-1.43	-0.98	-0.31
Asset Turnover	1.48	1.67	1.91	2.30	2.34	2.40
Inventory Turnover	3.85	4.48	4.86	6.25	6.50	6.66
Quick Ratio	0.29	0.26	0.35	0.24	0.26	0.37
Current Ratio	1.13	1.18	1.15	1.15	1.16	1.26
Return on Equity (ROE)	4.42%	4.41%	1.87%	6.38%	10.55%	11.92%
Return on Assets (ROA)	1.05%	1.21%	0.76%	1.83%	2.48%	2.54%
Return on Invested Capital (ROIC)	3.62%	3.81%	2.68%	7.63%	13.01%	14.03%
Return on Capital Employed (ROCE)	5.50%	5.60%	3.60%	9.20%	11.50%	10.50%
Earnings Yield	2.72%	2.52%	1.08%	3.84%	3.05%	4.11%
FCF Yield	7.99%	7.20%	-35.78%	-12.12%	-2.58%	14.23%
Dividend Yield	1.25%	1.04%	2.16%	1.68%	1.06%	1.57%
Payout Ratio	209.36%	191.74%	511.80%	88.55%	77.12%	85.15%
Buyback Yield / Dilution	1.51%	5.06%	-7.31%	-0.95%	2.27%	-18.88%
Total Shareholder Return	2.76%	6.09%	-5.15%	0.73%	3.34%	-17.31%