SHE:300221 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 30, 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	4,695	4,889	2,790	2,847	2,278	3,491
Market Cap Growth	27.65%	75.21%	-2.00%	25.00%	-34.74%	-17.47%
Enterprise Value	4,940	5,191	3,100	2,896	2,111	3,520
Last Close Price	9.91	10.32	5.84	6.00	4.80	7.33
PE Ratio	42.03	44.16	54.24	105.34	-	47.52
Forward PE	-	33.85	33.85	33.85	33.85	33.85
PS Ratio	2.14	2.23	1.38	1.71	1.23	1.55
PB Ratio	3.13	3.26	2.04	2.14	1.79	2.99
P/TBV Ratio	3.41	3.55	2.23	2.37	2.02	3.20
P/FCF Ratio	93.07	96.92	-	-	11.20	-
P/OCF Ratio	22.75	23.69	693.38	49.75	6.69	-
EV/Sales Ratio	2.25	2.36	1.53	1.74	1.14	1.56
EV/EBITDA Ratio	22.79	24.65	27.11	38.94	51.48	36.23
EV/EBIT Ratio	32.08	33.71	43.35	75.67	249.64	54.93
EV/FCF Ratio	97.94	102.91	-	-	10.38	-
Debt / Equity Ratio	0.21	0.21	0.27	0.12	0.07	0.21
Debt / EBITDA Ratio	1.43	1.43	2.87	1.88	1.70	2.30
Debt / FCF Ratio	6.15	6.15	-	-	0.42	-
Net Debt / Equity Ratio	0.14	0.14	0.18	0.04	-0.17	0.04
Net Debt / EBITDA Ratio	1.01	1.01	2.16	0.65	-5.26	0.49
Net Debt / FCF Ratio	4.22	4.22	-1.58	-0.22	-1.06	-0.35
Asset Turnover	0.97	0.97	0.97	0.92	0.99	1.27
Inventory Turnover	5.94	5.94	6.59	6.10	5.85	7.45
Quick Ratio	1.49	1.49	1.20	1.91	1.92	1.54
Current Ratio	2.11	2.11	1.67	2.53	2.55	1.98
Return on Equity (ROE)	7.96%	7.96%	3.75%	2.11%	-0.24%	6.78%
Return on Assets (ROA)	4.23%	4.23%	2.14%	1.32%	0.28%	2.26%
Return on Invested Capital (ROIC)	8.69%	9.01%	4.46%	3.15%	-1.38%	5.10%
Return on Capital Employed (ROCE)	9.40%	9.40%	4.70%	2.70%	0.70%	5.40%
Earnings Yield	2.36%	2.27%	1.84%	0.95%	-0.24%	2.10%
FCF Yield	1.07%	1.03%	-5.62%	-7.80%	8.93%	-3.87%
Payout Ratio	8.71%	8.71%	13.67%	4.71%	-	13.13%
Buyback Yield / Dilution	-1.77%	-1.77%	-2.08%	-1.74%	3.04%	-1.82%
Total Shareholder Return	-1.77%	-1.77%	-2.08%	-1.74%	3.04%	-1.82%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.