Hengxin Shambala Culture 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 12, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Market Capitalization	3,472	4,342	6,985	4,019	11,203	4,778
Market Cap Growth	-19.72%	-37.84%	73.83%	-64.13%	134.45%	-10.29%
Enterprise Value	3,188	4,150	6,690	3,570	11,254	4,659
Last Close Price	5.74	7.18	11.55	6.67	18.39	9.07
Forward PE	-	37.27	37.27	37.27	37.27	37.27
PS Ratio	9.37	11.58	17.36	8.21	23.01	14.47
PB Ratio	4.25	4.47	5.16	2.43	5.15	2.37
P/TBV Ratio	4.33	4.69	6.04	2.86	6.58	3.10
P/OCF Ratio	-	-	-	135.86	-	-
EV/Sales Ratio	8.60	11.06	16.63	7.30	23.12	14.10
EV/FCF Ratio	-15.53	-	-	-	-	-
Debt / Equity Ratio	0.07	0.13	0.10	0.09	0.11	0.20
Net Debt / Equity Ratio	-0.05	-0.03	-0.05	-0.22	-0.29	0.01
Net Debt / EBITDA Ratio	0.22	0.17	0.65	1.19	1.81	-0.04
Net Debt / FCF Ratio	0.19	0.94	0.27	3.47	6.81	-0.06
Asset Turnover	0.20	0.20	0.20	0.21	0.19	0.12
Inventory Turnover	0.69	0.66	0.92	1.74	1.14	0.76
Quick Ratio	0.42	0.40	0.80	1.47	3.04	1.42
Current Ratio	1.32	1.18	1.73	2.32	4.33	2.64
Return on Equity (ROE)	-37.25%	-32.23%	-20.49%	-25.90%	-24.75%	-22.63%
Return on Assets (ROA)	-6.89%	-6.92%	-5.76%	-9.77%	-10.33%	-6.62%
Return on Invested Capital (ROIC)	-25.37%	-18.65%	-14.48%	-25.87%	-23.81%	-13.71%
Return on Capital Employed (ROCE)	-17.50%	-21.00%	-13.50%	-21.70%	-19.10%	-14.80%
Earnings Yield	-10.22%	-7.98%	-4.03%	-10.48%	-4.58%	-10.73%
FCF Yield	-5.91%	-0.64%	-3.70%	-2.60%	-0.83%	-3.48%
Buyback Yield / Dilution	-0.02%	-0.02%	0.01%	-14.27%	-0.75%	0.39%
Total Shareholder Return	-0.02%	-0.02%	0.01%	-14.27%	-0.75%	0.39%

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