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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Apr '26 Apr 8, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Market Capitalization	28,143	24,780	9,203	6,712	5,711	6,359
Market Cap Growth	174.05%	169.26%	37.12%	17.53%	-10.20%	50.31%
Enterprise Value	27,994	24,877	9,620	6,621	4,969	8,603
Last Close Price	31.30	27.56	10.31	7.32	6.29	8.93
PE Ratio	260.83	216.14	95.78	212.35	-	34.04
Forward PE	-	6.20	6.20	6.20	6.20	6.20
PS Ratio	8.28	7.29	3.78	2.81	3.36	3.38
PB Ratio	6.54	5.76	2.24	1.61	1.40	2.46
P/TBV Ratio	6.75	5.95	2.33	1.68	1.46	2.64
P/FCF Ratio	68.79	60.57	31.67	297.16	22.74	16.95
P/OCF Ratio	50.27	44.26	16.86	24.80	12.05	11.52
EV/Sales Ratio	8.23	7.32	3.95	2.77	2.93	4.58
EV/EBITDA Ratio	48.34	43.35	20.10	16.35	14.45	14.20
EV/EBIT Ratio	247.40	219.86	143.52	-	-	39.78
EV/FCF Ratio	68.42	60.81	33.11	293.14	19.78	22.93
Debt / Equity Ratio	0.21	0.21	0.35	0.35	0.35	0.59
Debt / EBITDA Ratio	1.54	1.54	2.94	3.62	4.11	2.50
Debt / FCF Ratio	2.19	2.19	4.95	65.18	5.69	4.06
Net Debt / Equity Ratio	-0.04	-0.04	0.06	0.07	-0.04	0.42
Net Debt / EBITDA Ratio	-0.26	-0.26	0.54	0.69	-0.54	1.81
Net Debt / FCF Ratio	-0.37	-0.37	0.88	12.38	-0.74	2.92
Asset Turnover	0.52	0.52	0.37	0.35	0.26	0.31
Inventory Turnover	4.36	4.36	3.94	4.28	2.98	3.40
Quick Ratio	1.16	1.16	1.17	1.55	1.47	0.67
Current Ratio	1.70	1.70	1.50	1.89	1.78	0.95
Return on Equity (ROE)	2.72%	2.72%	2.32%	0.77%	-1.54%	7.52%
Return on Assets (ROA)	1.08%	1.08%	0.63%	-0.09%	-0.43%	2.20%
Return on Invested Capital (ROIC)	2.67%	2.65%	1.52%	-0.24%	-1.19%	4.77%
Return on Capital Employed (ROCE)	2.40%	2.40%	1.40%	-0.20%	-0.90%	5.90%
Earnings Yield	0.41%	0.46%	1.04%	0.47%	-0.88%	2.94%
FCF Yield	1.45%	1.65%	3.16%	0.34%	4.40%	5.90%
Dividend Yield	0.14%	-	0.45%	-	-	0.17%
Payout Ratio	51.74%	51.74%	42.45%	197.53%	-	54.15%
Buyback Yield / Dilution	0.56%	0.56%	8.80%	-25.55%	-16.78%	-1.87%
Total Shareholder Return	0.72%	0.56%	9.25%	-25.55%	-16.78%	-1.70%

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