SHE:003020 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 11, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Market Capitalization	4,460	4,922	3,456	4,495	3,956	4,248
Market Cap Growth	25.57%	42.42%	-23.11%	13.63%	-6.89%	33.39%
Enterprise Value	4,187	4,651	3,230	4,180	3,310	3,631
Last Close Price	23.45	25.88	17.50	22.33	19.51	20.95
PE Ratio	27.25	29.80	21.52	19.83	18.90	24.67
Forward PE	-	24.47	15.83	17.14	-	-
PS Ratio	2.88	3.17	2.28	2.37	1.53	1.87
PB Ratio	2.24	2.52	1.81	2.40	2.67	3.26
P/TBV Ratio	2.66	3.01	2.22	3.00	2.83	3.50
P/FCF Ratio	35.12	52.12	80.29	732.38	-	-
P/OCF Ratio	18.54	23.12	17.50	22.07	19.72	26.77
EV/Sales Ratio	2.70	2.99	2.13	2.20	1.28	1.60
EV/EBITDA Ratio	15.91	18.54	14.24	17.31	14.99	18.17
EV/EBIT Ratio	25.19	27.97	21.26	20.31	16.99	21.07
EV/FCF Ratio	32.97	49.26	75.04	681.13	-	-
Debt / Equity Ratio	0.04	0.03	0.06	0.05	0.01	0.02
Debt / EBITDA Ratio	0.27	0.24	0.50	0.35	0.06	0.12
Debt / FCF Ratio	0.56	0.68	2.76	14.41	-	-
Net Debt / Equity Ratio	-0.21	-0.20	-0.20	-0.25	-0.42	-0.48
Net Debt / EBITDA Ratio	-1.64	-1.55	-1.72	-1.97	-2.85	-3.15
Net Debt / FCF Ratio	-3.27	-4.13	-9.05	-77.56	13.74	22.30
Asset Turnover	0.59	0.60	0.60	0.83	1.36	1.42
Inventory Turnover	2.34	2.59	2.07	3.08	5.88	7.16
Quick Ratio	1.81	1.82	1.60	1.62	1.61	2.98
Current Ratio	2.28	2.26	2.04	2.12	2.33	3.72
Return on Equity (ROE)	8.10%	8.46%	8.05%	13.95%	15.03%	13.90%
Return on Assets (ROA)	3.96%	4.02%	3.75%	5.59%	6.41%	6.71%
Return on Invested Capital (ROIC)	9.46%	9.70%	9.23%	16.64%	22.29%	27.55%
Return on Capital Employed (ROCE)	7.90%	8.10%	7.60%	10.60%	13.00%	12.80%
Earnings Yield	3.64%	3.36%	4.65%	5.04%	5.29%	4.05%
FCF Yield	2.85%	1.92%	1.25%	0.14%	-1.16%	-0.66%
Dividend Yield	2.13%	-	2.86%	1.87%	1.64%	1.65%
Payout Ratio	79.09%	100.59%	50.40%	27.03%	30.99%	26.90%
Buyback Yield / Dilution	1.59%	0.68%	0.47%	-1.75%	-0.49%	-33.01%
Total Shareholder Return	3.74%	0.68%	3.33%	0.12%	1.15%	-31.37%

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