SHE:300121 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	Mar '26 Mar 26, 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	5,273	5,486	5,336	3,632	4,193	4,284
Market Cap Growth	-7.98%	2.80%	46.93%	-13.39%	-2.12%	-3.57%
Enterprise Value	5,174	5,457	5,252	3,391	3,819	4,412
Last Close Price	12.13	12.62	11.90	8.45	9.65	10.68
PE Ratio	26.96	27.80	27.78	11.94	8.14	15.09
Forward PE	16.85	9.29	9.29	9.29	9.29	9.94
PS Ratio	1.53	1.59	1.56	1.05	1.19	1.58
PB Ratio	1.45	1.51	1.52	1.13	1.51	2.22
P/TBV Ratio	1.56	1.63	1.62	1.17	1.56	2.31
P/FCF Ratio	87.49	91.03	512.99	690.02	25.69	375.62
P/OCF Ratio	13.37	13.91	14.05	11.26	12.52	28.65
EV/Sales Ratio	1.50	1.59	1.53	0.98	1.09	1.63
EV/EBITDA Ratio	10.45	11.02	12.36	6.03	5.24	9.36
EV/EBIT Ratio	18.19	19.18	21.90	8.22	6.39	12.45
EV/FCF Ratio	85.86	90.55	504.86	644.23	23.40	386.85
Debt / Equity Ratio	0.14	0.14	0.14	0.21	0.07	0.13
Debt / EBITDA Ratio	1.04	1.04	1.15	1.21	0.27	0.54
Debt / FCF Ratio	8.58	8.58	47.06	129.57	1.19	22.49
Net Debt / Equity Ratio	-0.04	-0.04	-0.07	-0.10	-0.11	0.03
Net Debt / EBITDA Ratio	-0.27	-0.27	-0.62	-0.60	-0.41	0.12
Net Debt / FCF Ratio	-2.19	-2.19	-25.48	-63.85	-1.84	4.81
Asset Turnover	0.76	0.76	0.77	0.87	1.14	1.09
Inventory Turnover	5.79	5.79	6.31	6.57	7.10	8.34
Quick Ratio	3.52	3.52	3.00	3.49	2.58	1.49
Current Ratio	4.63	4.63	3.89	4.19	3.28	2.00
Return on Equity (ROE)	5.56%	5.56%	5.72%	10.17%	21.90%	15.84%
Return on Assets (ROA)	3.95%	3.95%	3.37%	6.48%	12.06%	8.93%
Return on Invested Capital (ROIC)	6.08%	6.34%	6.34%	12.30%	22.03%	15.68%
Return on Capital Employed (ROCE)	7.10%	7.10%	6.30%	11.00%	20.80%	18.20%
Earnings Yield	3.74%	3.60%	3.60%	8.38%	12.29%	6.63%
FCF Yield	1.14%	1.10%	0.19%	0.14%	3.89%	0.27%
Dividend Yield	1.80%	-	1.60%	2.96%	2.07%	0.94%
Payout Ratio	51.97%	51.97%	67.13%	27.84%	8.32%	24.97%
Buyback Yield / Dilution	-7.28%	-7.28%	1.94%	-8.38%	-2.95%	-0.98%
Total Shareholder Return	-5.48%	-7.28%	3.53%	-5.42%	-0.88%	-0.05%

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