Acrel 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	Apr '26 Apr 16, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Market Capitalization	6,481	5,705	4,347	5,485	6,291	7,022
Market Cap Growth	27.13%	31.23%	-20.75%	-12.81%	-10.40%	115.21%
Enterprise Value	4,813	4,105	3,580	4,980	5,930	6,723
Last Close Price	26.24	23.08	20.18	24.96	28.48	31.42
PE Ratio	30.51	27.81	25.60	27.24	36.88	41.29
Forward PE	22.33	25.47	25.47	25.47	25.47	25.47
PS Ratio	5.92	5.21	4.09	4.89	6.18	6.91
PB Ratio	2.89	2.54	3.15	4.19	5.49	7.17
P/TBV Ratio	3.00	2.65	3.37	4.51	5.64	7.43
P/FCF Ratio	42.62	37.51	19.05	24.72	47.02	84.50
P/OCF Ratio	29.08	25.60	17.02	17.39	38.59	62.43
EV/Sales Ratio	4.40	3.75	3.37	4.44	5.82	6.61
EV/EBITDA Ratio	22.78	19.43	18.38	23.33	31.75	34.44
EV/EBIT Ratio	26.02	22.19	21.65	26.93	36.51	38.80
EV/FCF Ratio	31.65	27.00	15.69	22.44	44.32	80.91
Net Debt / Equity Ratio	-0.74	-0.74	-0.61	-0.54	-0.39	-0.34
Net Debt / EBITDA Ratio	-7.90	-7.90	-4.35	-3.30	-2.38	-1.69
Net Debt / FCF Ratio	-10.98	-10.98	-3.71	-3.17	-3.33	-3.97
Asset Turnover	0.48	0.48	0.60	0.68	0.68	0.79
Inventory Turnover	4.21	4.21	3.72	3.11	2.35	2.62
Quick Ratio	4.51	4.51	2.78	2.65	2.23	1.75
Current Ratio	4.87	4.87	3.15	3.11	2.77	2.37
Return on Equity (ROE)	11.31%	11.31%	12.62%	16.39%	16.04%	18.94%
Return on Assets (ROA)	5.10%	5.10%	5.79%	6.98%	6.79%	8.43%
Return on Invested Capital (ROIC)	28.78%	31.43%	26.53%	25.50%	22.25%	26.82%
Return on Capital Employed (ROCE)	8.20%	8.20%	12.00%	14.10%	14.10%	17.60%
Earnings Yield	3.17%	3.60%	3.91%	3.67%	2.71%	2.42%
FCF Yield	2.35%	2.67%	5.25%	4.05%	2.13%	1.18%
Dividend Yield	1.71%	1.95%	1.98%	1.20%	0.70%	0.64%
Payout Ratio	48.72%	48.72%	50.57%	21.32%	24.81%	25.28%
Buyback Yield / Dilution	-12.19%	-12.19%	-0.14%	-0.65%	-1.56%	-0.76%
Total Shareholder Return	-10.46%	-10.24%	1.85%	0.55%	-0.85%	-0.13%

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