Xiamen Changelight 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 19, 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	28,952	9,203	6,712	5,711	6,359	4,231
Market Cap Growth	203.46%	37.12%	17.53%	-10.20%	50.31%	25.90%
Enterprise Value	29,049	9,620	6,621	4,969	8,603	6,443
Last Close Price	32.20	10.31	7.32	6.29	8.93	5.94
PE Ratio	211.52	95.78	212.35	-	34.04	-
Forward PE	-	6.20	6.20	6.20	6.20	6.20
PS Ratio	8.76	3.78	2.81	3.36	3.38	3.22
PB Ratio	6.83	2.24	1.61	1.40	2.46	1.80
P/TBV Ratio	7.07	2.33	1.68	1.46	2.64	1.94
P/FCF Ratio	70.93	31.67	297.16	22.74	16.95	-
P/OCF Ratio	55.03	16.86	24.80	12.05	11.52	34.17
EV/Sales Ratio	8.79	3.95	2.77	2.93	4.58	4.90
EV/EBITDA Ratio	60.83	20.10	16.35	14.45	14.20	49.49
EV/EBIT Ratio	-	143.52	-	-	39.78	-
EV/FCF Ratio	71.17	33.11	293.14	19.78	22.93	-
Debt / Equity Ratio	0.24	0.35	0.35	0.35	0.59	1.17
Debt / EBITDA Ratio	2.14	2.94	3.62	4.11	2.50	21.20
Debt / FCF Ratio	2.51	4.95	65.18	5.69	4.06	-
Net Debt / Equity Ratio	0.02	0.06	0.07	-0.04	0.42	0.96
Net Debt / EBITDA Ratio	0.21	0.54	0.69	-0.54	1.81	17.27
Net Debt / FCF Ratio	0.24	0.88	12.38	-0.74	2.92	-19.85
Asset Turnover	0.51	0.37	0.35	0.26	0.31	0.20
Inventory Turnover	4.65	3.94	4.28	2.98	3.40	3.24
Quick Ratio	1.13	1.17	1.55	1.47	0.67	0.66
Current Ratio	1.61	1.50	1.89	1.78	0.95	0.92
Return on Equity (ROE)	3.26%	2.32%	0.77%	-1.54%	7.52%	-10.00%
Return on Assets (ROA)	0.57%	0.63%	-0.09%	-0.43%	2.20%	-2.40%
Return on Invested Capital (ROIC)	1.34%	1.52%	-0.24%	-1.19%	4.77%	-5.46%
Return on Capital Employed (ROCE)	1.30%	1.40%	-0.20%	-0.90%	5.90%	-6.70%
Earnings Yield	0.47%	1.04%	0.47%	-0.88%	2.94%	-5.84%
FCF Yield	1.41%	3.16%	0.34%	4.40%	5.90%	-2.68%
Dividend Yield	0.14%	0.45%	-	-	0.17%	-
Payout Ratio	47.47%	42.45%	197.53%	-	54.15%	-
Buyback Yield / Dilution	21.50%	8.80%	-25.55%	-16.78%	-1.87%	-0.79%
Total Shareholder Return	21.64%	9.25%	-25.55%	-16.78%	-1.70%	-0.79%

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