Xiamen Changelight Co., Ltd. (SHE:300102)

Xiamen Changelight Ratios and Metrics

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

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 4, 2025	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Jan 1, 2022	Dec 31, 2020
Market Capitalization	21,471	9,203	6,712	5,711	6,359	4,231
Market Cap Growth	72.40%	37.12%	17.53%	-10.20%	50.31%	25.90%
Enterprise Value	21,569	9,620	6,621	4,969	8,603	6,443
Last Close Price	23.88	10.31	7.32	6.29	8.93	5.94
PE Ratio	156.86	95.78	212.35	-	34.04	-
Forward PE	-	6.20	6.20	6.20	6.20	6.20
PS Ratio	6.50	3.78	2.81	3.36	3.38	3.22
PB Ratio	5.07	2.24	1.61	1.40	2.46	1.80
P/TBV Ratio	5.24	2.33	1.68	1.46	2.64	1.94
P/FCF Ratio	52.60	31.67	297.16	22.74	16.95	-
P/OCF Ratio	40.81	16.86	24.80	12.05	11.52	34.17
EV/Sales Ratio	6.53	3.95	2.77	2.93	4.58	4.90
EV/EBITDA Ratio	45.17	20.10	16.35	14.45	14.20	49.49
EV/EBIT Ratio	-	143.52	-	-	39.78	-
EV/FCF Ratio	52.84	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	-
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 Capital (ROIC)	0.69%	0.75%	-0.11%	-0.59%	2.93%	-2.97%
Return on Capital Employed (ROCE)	1.30%	1.40%	-0.20%	-0.90%	5.90%	-6.70%
Earnings Yield	0.63%	1.04%	0.47%	-0.88%	2.94%	-5.84%
FCF Yield	1.90%	3.16%	0.34%	4.40%	5.90%	-2.68%
Dividend Yield	0.19%	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	21.72%	9.25%	-25.55%	-16.78%	-1.70%	-0.79%

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