Masterwork Group 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 7, 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	2,974	3,394	2,385	2,879	2,227	2,969
Market Cap Growth	36.84%	42.27%	-17.14%	29.28%	-25.00%	17.08%
Enterprise Value	5,310	5,847	4,797	5,391	4,412	4,821
Last Close Price	7.02	8.01	5.63	6.80	5.37	7.16
PE Ratio	-	141.04	189.21	70.72	-	86.07
Forward PE	-	30.55	30.55	30.55	30.55	30.55
PS Ratio	1.89	2.09	1.45	1.80	1.70	2.02
PB Ratio	1.04	1.18	0.84	1.01	0.82	1.06
P/TBV Ratio	1.22	1.38	1.00	1.22	0.94	1.20
P/FCF Ratio	39.01	65.49	57.24	2031.95	-	178.52
P/OCF Ratio	17.56	22.62	20.59	70.49	22.28	20.06
PEG Ratio	-	1.00	1.00	1.00	1.00	1.00
EV/Sales Ratio	3.38	3.60	2.92	3.36	3.36	3.29
EV/EBITDA Ratio	24.77	24.72	23.36	22.45	36.43	19.08
EV/EBIT Ratio	60.73	49.83	50.51	46.09	661.24	34.89
EV/FCF Ratio	69.65	112.81	115.10	3804.76	-	289.86
Debt / Equity Ratio	0.92	0.89	0.86	0.89	0.95	0.94
Debt / EBITDA Ratio	12.08	10.63	11.85	10.42	21.17	10.37
Debt / FCF Ratio	34.24	49.64	58.72	1782.27	-	157.60
Net Debt / Equity Ratio	0.76	0.77	0.75	0.77	0.82	0.69
Net Debt / EBITDA Ratio	10.25	9.32	10.43	9.10	18.25	7.69
Net Debt / FCF Ratio	28.31	42.51	51.38	1542.69	-44.82	116.82
Asset Turnover	0.25	0.26	0.26	0.25	0.20	0.23
Inventory Turnover	1.19	1.30	1.33	1.26	1.16	1.43
Quick Ratio	0.35	0.37	0.71	0.59	0.62	0.71
Current Ratio	1.06	1.08	1.26	1.06	1.13	1.15
Return on Equity (ROE)	-0.50%	0.78%	0.21%	1.41%	-2.56%	1.41%
Return on Assets (ROA)	0.88%	1.17%	0.95%	1.16%	0.06%	1.34%
Return on Invested Capital (ROIC)	1.77%	1.96%	0.53%	1.93%	0.14%	2.26%
Return on Capital Employed (ROCE)	2.30%	2.90%	2.10%	2.80%	0.20%	3.10%
Earnings Yield	-0.46%	0.71%	0.53%	1.41%	-3.03%	1.16%
FCF Yield	2.56%	1.53%	1.75%	0.05%	-2.21%	0.56%
Payout Ratio	-	260.83%	492.55%	232.12%	-	278.22%
Buyback Yield / Dilution	7.85%	-0.14%	-13.39%	0.06%	13.42%	-2.79%
Total Shareholder Return	7.85%	-0.14%	-13.39%	0.06%	13.42%	-2.79%

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