Shuanglin 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	Mar '26 Mar 10, 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	18,870	10,978	4,194	2,948	4,142	4,757
Market Cap Growth	26.69%	161.74%	42.29%	-28.84%	-12.92%	74.22%
Enterprise Value	18,920	11,422	4,996	3,827	5,289	5,524
Last Close Price	32.99	19.69	7.36	5.17	6.78	7.70
PE Ratio	42.45	22.09	51.86	39.20	32.14	52.40
Forward PE	35.86	9.30	9.30	9.30	9.30	9.30
PS Ratio	3.41	2.24	1.01	0.70	1.13	1.33
PB Ratio	6.13	4.15	1.90	1.39	1.79	2.65
P/TBV Ratio	7.33	4.88	2.33	1.75	2.21	3.55
P/FCF Ratio	48.12	29.28	41.87	12.83	23.98	12.19
P/OCF Ratio	21.96	16.36	11.11	6.66	9.73	7.97
PEG Ratio	-	0.72	0.72	0.72	0.72	0.72
EV/Sales Ratio	3.42	2.33	1.21	0.91	1.44	1.55
EV/EBITDA Ratio	23.76	16.61	8.88	7.71	10.80	10.17
EV/EBIT Ratio	36.80	30.02	23.56	21.53	28.69	24.85
EV/FCF Ratio	48.24	30.46	49.87	16.65	30.62	14.16
Debt / Equity Ratio	0.27	0.33	0.56	0.60	0.66	0.92
Debt / EBITDA Ratio	1.04	1.26	2.14	2.51	3.07	3.05
Debt / FCF Ratio	2.11	2.33	12.23	5.56	8.83	4.25
Net Debt / Equity Ratio	0.02	0.09	0.34	0.38	0.30	0.69
Net Debt / EBITDA Ratio	0.06	0.35	1.33	1.63	1.41	2.29
Net Debt / FCF Ratio	0.13	0.65	7.46	3.53	4.00	3.19
Asset Turnover	0.90	0.80	0.71	0.72	0.65	0.62
Inventory Turnover	4.21	3.96	3.47	3.69	3.38	3.56
Quick Ratio	0.86	0.89	0.77	0.72	0.79	0.64
Current Ratio	1.20	1.21	1.10	1.05	1.12	0.94
Return on Equity (ROE)	19.15%	20.54%	3.79%	3.43%	6.09%	4.85%
Return on Assets (ROA)	5.25%	3.89%	2.27%	1.92%	2.02%	2.42%
Return on Invested Capital (ROIC)	15.69%	12.76%	5.56%	4.89%	5.12%	5.44%
Return on Capital Employed (ROCE)	15.50%	12.70%	8.00%	7.00%	6.40%	9.10%
Earnings Yield	2.82%	4.53%	1.93%	2.55%	3.11%	1.91%
FCF Yield	2.08%	3.42%	2.39%	7.80%	4.17%	8.20%
Dividend Yield	0.43%	0.73%	0.97%	-	7.38%	-
Payout Ratio	19.26%	15.23%	63.44%	444.55%	61.17%	96.88%
Buyback Yield / Dilution	-53.83%	1.66%	-2.14%	1.70%	11.27%	2.26%
Total Shareholder Return	-53.38%	2.38%	-1.17%	1.70%	18.64%	2.26%

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