Hwa Create 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 26, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	17,965	13,843	16,123	4,327	7,143	6,050
Market Cap Growth	42.24%	-14.14%	272.59%	-39.42%	18.07%	5.55%
Enterprise Value	17,824	13,659	16,054	4,051	7,195	6,082
Last Close Price	27.11	20.89	24.33	6.53	11.63	9.84
PE Ratio	-	-	915.24	-	-	217.25
Forward PE	-	38.03	38.03	38.03	38.03	38.03
PS Ratio	27.04	25.31	22.72	11.24	10.74	9.38
PB Ratio	11.12	8.62	9.22	2.50	4.71	3.46
P/TBV Ratio	17.23	12.92	12.15	3.31	6.15	5.04
P/FCF Ratio	-	1398.81	-	-	-	419.04
P/OCF Ratio	75.61	50.42	148.18	53.70	66.07	55.19
EV/Sales Ratio	26.83	24.98	22.62	10.52	10.82	9.43
EV/EBITDA Ratio	-	-	193.95	-	85.89	55.10
EV/EBIT Ratio	-	-	1223.74	-	-	148.54
EV/FCF Ratio	-704.23	1380.19	-	-	-	421.26
Debt / Equity Ratio	0.02	0.02	0.05	0.03	0.11	0.08
Debt / EBITDA Ratio	5.00	-	1.02	-	1.93	1.34
Debt / FCF Ratio	-	3.31	-	-	-	10.22
Net Debt / Equity Ratio	-0.09	-0.14	-0.12	-0.19	-0.04	-0.06
Net Debt / EBITDA Ratio	-175.61	3.75	-2.51	5.65	-0.68	-0.91
Net Debt / FCF Ratio	5.96	-22.11	5.93	9.61	2.66	-6.97
Asset Turnover	0.28	0.23	0.30	0.17	0.29	0.27
Inventory Turnover	0.92	0.83	1.37	0.83	1.53	1.67
Quick Ratio	1.14	0.96	1.78	2.28	1.86	2.04
Current Ratio	1.96	1.88	2.66	3.16	2.41	2.66
Return on Equity (ROE)	-6.25%	-8.48%	1.07%	-6.80%	-13.91%	1.69%
Return on Assets (ROA)	-2.64%	-3.80%	0.35%	-3.82%	-0.07%	1.09%
Return on Invested Capital (ROIC)	-7.06%	-10.04%	0.57%	-9.62%	-0.18%	1.77%
Return on Capital Employed (ROCE)	-5.80%	-8.50%	0.70%	-7.60%	-0.20%	2.30%
Earnings Yield	-0.58%	-1.03%	0.11%	-2.55%	-3.19%	0.46%
FCF Yield	-0.14%	0.07%	-0.22%	-0.81%	-0.30%	0.24%
Dividend Yield	-	-	-	-	-	0.10%
Payout Ratio	-	-	10.89%	-	-	27.39%
Buyback Yield / Dilution	-10.93%	-10.67%	9.46%	-5.58%	0.07%	0.09%
Total Shareholder Return	-10.93%	-10.67%	9.46%	-5.58%	0.07%	0.19%

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