Hengxin Shambala Culture Co.,Ltd. Ratios and Metrics

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018 - 2014
Period Ending	Jan '25 Jan 2, 2025	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018 - 2014
Market Capitalization	3,986	6,985	4,019	11,203	4,778	5,326	Upgrade
Market Cap Growth	-21.68%	73.83%	-64.13%	134.45%	-10.29%	12.99%	Upgrade
Enterprise Value	3,793	6,690	3,570	11,254	4,659	4,878	Upgrade
Last Close Price	6.59	11.55	6.67	18.39	9.07	10.11	Upgrade
PE Ratio	-	-	-	-	-	94.55	Upgrade
Forward PE	-	211.02	211.02	211.02	211.02	211.02	Upgrade
PS Ratio	11.21	17.36	8.21	23.01	14.47	9.75	Upgrade
PB Ratio	2.80	5.16	2.43	5.15	2.37	2.04	Upgrade
P/TBV Ratio	3.78	6.03	2.86	6.58	3.10	2.63	Upgrade
P/OCF Ratio	-	-	135.86	-	-	-	Upgrade
EV/Sales Ratio	10.67	16.63	7.30	23.12	14.10	8.93	Upgrade
EV/EBITDA Ratio	-	-	-	-	-	90.16	Upgrade
EV/EBIT Ratio	-	-	-	-	-	205.44	Upgrade
EV/FCF Ratio	-39.29	-	-	-	-	-	Upgrade
Debt / Equity Ratio	0.11	0.10	0.09	0.11	0.20	0.13	Upgrade
Debt / EBITDA Ratio	-	-	-	-	-	6.21	Upgrade
Asset Turnover	0.18	0.20	0.21	0.19	0.12	0.17	Upgrade
Inventory Turnover	0.80	0.92	1.74	1.14	0.76	0.84	Upgrade
Quick Ratio	0.39	0.80	1.47	3.04	1.42	1.91	Upgrade
Current Ratio	1.31	1.73	2.32	4.33	2.64	3.23	Upgrade
Return on Equity (ROE)	-25.52%	-20.49%	-25.90%	-24.75%	-22.63%	2.15%	Upgrade
Return on Assets (ROA)	-7.64%	-5.79%	-9.77%	-10.33%	-6.62%	0.47%	Upgrade
Return on Capital (ROIC)	-9.88%	-7.11%	-10.86%	-10.98%	-7.07%	0.49%	Upgrade
Earnings Yield	-8.13%	-4.03%	-10.48%	-4.58%	-10.73%	1.06%	Upgrade
FCF Yield	-2.42%	-3.70%	-2.59%	-0.83%	-3.48%	-6.38%	Upgrade
Payout Ratio	0.00%	-	-	-	-	30.40%	Upgrade
Buyback Yield / Dilution	-0.01%	0.01%	-14.27%	-0.75%	0.39%	0.56%	Upgrade
Total Shareholder Return	-0.01%	0.01%	-14.27%	-0.75%	0.39%	0.56%	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.