Henan Xinning Modern Logistics Co.,Ltd. (SHE:300013)

SHE:300013 Ratios and Metrics

Market cap in millions CNY. Fiscal year is January - December.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May 27, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Jan 1, 2022
Market Capitalization	2,518	2,200	1,938	1,688	2,198	2,046
Market Cap Growth	4.40%	13.54%	14.75%	-23.17%	7.42%	-38.11%
Enterprise Value	2,831	2,374	2,246	1,975	2,580	2,367
Last Close Price	4.51	3.94	3.47	3.78	4.92	4.58
Forward PE	-	77.61	77.61	77.61	77.61	77.61
PS Ratio	2.51	3.04	4.03	4.09	3.30	2.32
PB Ratio	12.70	11.42	8.78	-14.81	49.23	44.61
P/TBV Ratio	15.88	14.52	10.94	-	-	-
P/FCF Ratio	-	-	-	26.43	56.98	16.96
P/OCF Ratio	-	-	-	20.39	34.20	14.01
EV/Sales Ratio	2.82	3.28	4.67	4.78	3.87	2.68
EV/FCF Ratio	-10.07	-	-	30.91	66.88	19.62
Debt / Equity Ratio	2.10	1.75	0.44	-2.73	8.73	9.64
Debt / EBITDA Ratio	238.60	25.24	4.88	-	6.59	10.73
Debt / FCF Ratio	-	-	-	4.87	10.11	3.67
Net Debt / Equity Ratio	1.48	1.31	0.01	-2.34	6.32	8.35
Net Debt / EBITDA Ratio	-6.36	-7.29	-0.05	-3.87	-18.62	-11.83
Net Debt / FCF Ratio	-1.04	-1.12	-0.02	4.18	7.31	3.17
Asset Turnover	1.46	1.16	0.85	0.63	0.81	0.89
Inventory Turnover	361.98	267.10	133.83	141.18	199.84	42.90
Quick Ratio	0.88	0.79	0.82	0.32	0.74	0.70
Current Ratio	0.94	0.89	0.88	0.34	0.78	0.73
Return on Equity (ROE)	-13.07%	-13.46%	-141.94%	-	-1.65%	-128.34%
Return on Assets (ROA)	-5.87%	-5.52%	-6.67%	-8.98%	-3.35%	-5.18%
Return on Invested Capital (ROIC)	-13.84%	-16.59%	-32.07%	-39.52%	2.99%	-16.03%
Return on Capital Employed (ROCE)	-27.50%	-24.00%	-21.30%	184.20%	-13.20%	-20.60%
Earnings Yield	-1.06%	-1.23%	-3.75%	-9.25%	-0.07%	-9.26%
FCF Yield	-11.17%	-10.24%	-4.81%	3.78%	1.75%	5.90%
Buyback Yield / Dilution	-19.47%	-24.94%	0.02%	-0.65%	1.59%	-0.89%
Total Shareholder Return	-19.47%	-24.94%	0.02%	-0.65%	1.59%	-0.89%

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