SHE:300420 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	Jun '26 Jun 17, 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	8,238	4,389	3,450	3,394	3,003	4,142
Market Cap Growth	103.54%	27.21%	1.65%	13.01%	-27.49%	-17.41%
Enterprise Value	7,468	3,660	2,982	3,052	2,815	3,934
Last Close Price	7.49	3.99	3.11	3.02	2.66	3.68
PE Ratio	201.33	93.12	-	82.77	55.22	-
Forward PE	-	16.77	16.77	16.77	16.77	16.77
PS Ratio	10.15	5.17	3.42	2.49	2.06	2.66
PB Ratio	3.46	1.85	1.43	1.33	1.19	1.68
P/TBV Ratio	4.41	2.36	1.94	1.83	1.66	2.34
P/FCF Ratio	52.27	24.87	47.23	17.57	24.46	-
P/OCF Ratio	51.34	24.48	25.09	15.07	16.40	-
EV/Sales Ratio	9.20	4.31	2.95	2.24	1.93	2.53
EV/EBITDA Ratio	62.37	33.35	530.48	34.44	28.28	-
EV/EBIT Ratio	131.55	60.44	-	141.28	94.23	-
EV/FCF Ratio	47.38	20.74	40.82	15.80	22.92	-
Debt / Equity Ratio	0.04	0.05	0.05	0.07	0.06	0.16
Debt / EBITDA Ratio	0.88	0.93	19.70	2.01	1.47	-
Debt / FCF Ratio	0.67	0.68	1.52	0.92	1.19	-
Net Debt / Equity Ratio	-0.32	-0.32	-0.26	-0.24	-0.17	-0.11
Net Debt / EBITDA Ratio	-7.61	-6.96	-111.53	-6.87	-4.26	3.67
Net Debt / FCF Ratio	-4.89	-4.33	-8.58	-3.15	-3.45	1.91
Asset Turnover	0.26	0.27	0.30	0.38	0.39	0.39
Inventory Turnover	2.47	2.42	2.55	2.44	1.96	2.14
Quick Ratio	2.86	2.69	2.31	2.12	1.82	1.51
Current Ratio	3.43	3.24	2.89	2.60	2.49	2.08
Return on Equity (ROE)	1.91%	2.07%	-3.48%	1.69%	2.02%	-6.91%
Return on Assets (ROA)	1.14%	1.21%	-1.15%	0.38%	0.50%	-2.14%
Return on Invested Capital (ROIC)	3.02%	3.06%	-3.33%	1.07%	1.37%	-6.24%
Return on Capital Employed (ROCE)	2.30%	2.50%	-2.50%	0.80%	1.10%	-5.10%
Earnings Yield	0.53%	1.07%	-2.53%	1.21%	1.81%	-4.28%
FCF Yield	1.91%	4.02%	2.12%	5.69%	4.09%	-3.44%
Dividend Yield	0.13%	0.25%	-	0.50%	0.38%	-
Payout Ratio	0.72%	1.24%	-	32.35%	11.19%	-
Buyback Yield / Dilution	-8.01%	-8.06%	-6.36%	5.75%	1.79%	-4.46%
Total Shareholder Return	-7.88%	-7.81%	-6.36%	6.25%	2.16%	-4.46%