SHE:300113 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	May '26 May 27, 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	15,337	13,645	11,333	9,502	6,972	10,980
Market Cap Growth	30.61%	20.41%	19.27%	36.28%	-36.50%	-5.28%
Enterprise Value	14,464	12,764	10,522	8,461	5,885	10,068
Last Close Price	22.75	20.24	16.73	13.83	10.25	15.95
PE Ratio	36.13	32.67	44.99	56.06	-	179.49
Forward PE	31.54	35.87	49.76	59.78	65.10	53.48
PS Ratio	10.57	7.82	6.16	6.63	6.21	9.62
PB Ratio	5.69	5.22	4.96	4.54	3.60	4.42
P/TBV Ratio	6.38	5.86	5.67	5.31	4.22	6.34
P/FCF Ratio	61.19	42.30	32.64	43.85	-	47.99
P/OCF Ratio	47.00	37.20	29.92	32.35	86.95	40.25
EV/Sales Ratio	9.97	7.32	5.72	5.90	5.24	8.82
EV/EBITDA Ratio	34.22	31.33	35.71	40.16	90.12	78.25
EV/EBIT Ratio	37.29	33.09	38.54	46.32	164.61	98.89
EV/FCF Ratio	57.71	39.56	30.31	39.05	-	44.01
Debt / Equity Ratio	0.03	0.03	0.04	0.01	0.02	0.03
Debt / EBITDA Ratio	0.18	0.18	0.29	0.10	0.48	0.44
Debt / FCF Ratio	0.30	0.24	0.26	0.11	-	0.28
Net Debt / Equity Ratio	-0.35	-0.36	-0.46	-0.66	-0.64	-0.53
Net Debt / EBITDA Ratio	-2.29	-2.29	-3.57	-6.55	-19.13	-10.18
Net Debt / FCF Ratio	-3.74	-2.89	-3.03	-6.37	124.74	-5.73
Asset Turnover	0.49	0.60	0.70	0.60	0.43	0.39
Inventory Turnover	88.92	51.91	66.61	150.56	87.09	43.34
Quick Ratio	3.49	3.13	2.86	4.46	4.18	3.43
Current Ratio	3.66	3.17	2.95	4.49	4.24	3.46
Return on Equity (ROE)	17.95%	18.39%	12.92%	9.56%	-17.34%	3.27%
Return on Assets (ROA)	8.17%	8.25%	6.51%	4.81%	0.85%	2.15%
Return on Invested Capital (ROIC)	20.57%	23.96%	24.58%	23.22%	3.84%	5.11%
Return on Capital Employed (ROCE)	14.00%	14.30%	11.60%	8.70%	1.80%	4.00%
Earnings Yield	2.77%	3.06%	2.22%	1.78%	-5.82%	0.56%
FCF Yield	1.63%	2.36%	3.06%	2.28%	-0.14%	2.08%
Dividend Yield	0.53%	0.59%	0.54%	0.58%	0.68%	0.44%
Payout Ratio	14.29%	14.53%	21.81%	28.03%	-	89.57%
Buyback Yield / Dilution	0.94%	1.05%	-0.41%	-0.23%	0.48%	2.79%
Total Shareholder Return	1.45%	1.65%	0.13%	0.35%	1.16%	3.23%

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