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	Jun '26 Jun 11, 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	2,096	2,374	2,058	2,607	3,479	2,388
Market Cap Growth	-8.64%	15.37%	-21.07%	-25.07%	45.71%	-19.04%
Enterprise Value	3,958	5,401	4,875	4,121	4,937	3,961
Last Close Price	6.03	6.76	5.75	7.14	9.41	6.37
PE Ratio	41.12	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	1.21	1.38	1.20	1.78	2.42	1.78
P/TBV Ratio	2.05	2.34	2.06	2.58	3.71	2.79
P/FCF Ratio	13.25	13.90	-	-	-	7.03
P/OCF Ratio	7.71	7.67	-	-	16.32	3.86
EV/Sales Ratio	0.29	0.40	0.34	0.27	0.34	0.31
EV/EBITDA Ratio	15.73	23.66	35.12	16.96	17.54	15.83
EV/EBIT Ratio	25.67	34.22	52.90	20.79	20.11	17.99
EV/FCF Ratio	25.02	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	2.58%	2.52%	1.08%	3.84%	3.05%	4.11%
FCF Yield	7.55%	7.20%	-35.78%	-12.12%	-2.58%	14.23%
Dividend Yield	1.16%	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	2.67%	6.09%	-5.15%	0.73%	3.34%	-17.31%