BOE HC SemiTek 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	Jul '26 Jul 29, 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	17,496	12,952	13,438	11,834	8,000	14,957
Market Cap Growth	39.64%	-3.62%	13.56%	47.94%	-46.52%	-0.90%
Enterprise Value	22,098	16,824	15,453	11,966	9,749	16,465
Last Close Price	10.78	7.98	8.28	7.32	6.45	12.06
PE Ratio	-	-	-	-	-	159.76
Forward PE	-	16.59	16.59	16.59	16.59	16.59
PS Ratio	2.66	2.40	3.26	4.08	3.40	4.74
PB Ratio	2.64	1.97	1.94	1.57	1.27	2.33
P/TBV Ratio	3.07	2.31	2.22	1.77	1.45	2.59
P/OCF Ratio	-	-	120.09	112.58	10.92	60.11
EV/Sales Ratio	3.36	3.11	3.75	4.12	4.14	5.22
EV/EBITDA Ratio	39.07	46.73	564.56	-	35.78	31.95
Debt / Equity Ratio	0.78	0.77	0.49	0.30	0.50	0.45
Debt / EBITDA Ratio	9.11	13.86	108.96	-	11.40	5.66
Net Debt / Equity Ratio	0.69	0.67	0.34	0.03	0.30	0.28
Net Debt / EBITDA Ratio	8.17	12.26	85.73	-1.36	6.86	3.43
Net Debt / FCF Ratio	-3.51	-2.46	-1.16	-0.57	-14.69	-1.93
Asset Turnover	0.49	0.41	0.34	0.26	0.21	0.28
Inventory Turnover	3.93	3.59	4.04	2.80	1.79	2.55
Quick Ratio	0.50	0.47	0.65	1.23	0.76	0.76
Current Ratio	0.99	0.91	0.99	1.66	1.20	1.23
Return on Equity (ROE)	-4.30%	-6.49%	-8.45%	-12.25%	-2.31%	1.47%
Return on Assets (ROA)	-1.48%	-2.43%	-4.27%	-5.54%	-2.40%	-1.19%
Return on Invested Capital (ROIC)	-2.89%	-5.10%	-9.63%	-12.50%	-5.34%	-2.99%
Return on Capital Employed (ROCE)	-3.50%	-5.90%	-9.30%	-11.50%	-5.60%	-2.70%
Earnings Yield	-1.66%	-3.38%	-4.55%	-7.15%	-1.84%	0.63%
FCF Yield	-7.50%	-13.87%	-15.02%	-3.35%	-1.59%	-6.11%
Payout Ratio	-	-	-	-	-	119.34%
Buyback Yield / Dilution	-0.40%	-0.88%	-14.11%	-15.03%	-4.70%	-28.32%
Total Shareholder Return	-0.40%	-0.88%	-14.11%	-15.03%	-4.70%	-28.32%