Walvax Biotechnology 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 19, 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	22,695	17,449	19,320	37,601	64,274	89,423
Market Cap Growth	31.51%	-9.69%	-48.62%	-41.50%	-28.12%	50.25%
Enterprise Value	23,493	17,300	18,563	36,117	62,959	88,584
Last Close Price	14.19	10.88	12.04	23.41	40.00	55.91
PE Ratio	79.97	98.17	135.90	89.66	88.21	209.06
Forward PE	75.68	83.34	83.34	83.34	83.34	83.34
PS Ratio	9.46	7.22	6.85	9.14	12.64	25.82
PB Ratio	2.90	1.83	1.68	3.30	5.85	8.94
P/TBV Ratio	3.46	2.25	2.31	4.57	8.15	11.16
P/FCF Ratio	230.70	-	39.71	199.74	582.65	-
P/OCF Ratio	35.89	35.54	18.64	33.16	53.50	126.79
EV/Sales Ratio	9.79	7.15	6.58	8.78	12.38	25.58
EV/EBITDA Ratio	36.90	35.63	47.89	32.22	44.27	95.49
EV/EBIT Ratio	97.82	165.82	773.04	43.46	53.63	111.82
EV/FCF Ratio	238.81	-	38.16	191.86	570.72	-
Debt / Equity Ratio	0.17	0.04	0.04	0.07	0.04	0.03
Debt / EBITDA Ratio	2.14	0.78	1.19	0.70	0.32	0.34
Debt / FCF Ratio	13.86	-	1.01	4.28	4.19	-
Net Debt / Equity Ratio	0.05	-0.13	-0.28	-0.31	-0.31	-0.31
Net Debt / EBITDA Ratio	0.63	-2.63	-8.44	-3.17	-2.40	-3.37
Net Debt / FCF Ratio	3.99	68.53	-6.72	-18.90	-30.92	7.85
Asset Turnover	0.19	0.18	0.19	0.27	0.35	0.30
Inventory Turnover	1.01	0.95	0.83	0.74	0.72	0.60
Quick Ratio	1.67	2.01	2.63	2.37	2.24	2.07
Current Ratio	2.16	2.35	2.98	2.73	2.55	2.37
Return on Equity (ROE)	2.69%	1.19%	1.52%	4.57%	8.94%	6.74%
Return on Assets (ROA)	1.18%	0.49%	0.10%	3.36%	5.06%	4.25%
Return on Invested Capital (ROIC)	2.44%	0.95%	0.28%	9.20%	14.24%	10.50%
Return on Capital Employed (ROCE)	2.60%	1.00%	0.20%	6.70%	9.90%	7.60%
Earnings Yield	1.26%	1.02%	0.74%	1.11%	1.13%	0.48%
FCF Yield	0.43%	-0.11%	2.52%	0.50%	0.17%	-0.45%
Dividend Yield	0.29%	1.42%	0.08%	0.04%	0.03%	0.05%
Payout Ratio	293.96%	444.39%	28.80%	4.76%	6.88%	19.48%
Buyback Yield / Dilution	-1.49%	-0.05%	0.06%	0.21%	-1.93%	-0.90%
Total Shareholder Return	-1.20%	1.38%	0.15%	0.26%	-1.91%	-0.85%

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