SHE:300518 Ratios and Metrics

Market cap in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 12, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Market Capitalization	3,976	2,465	3,406	5,968	4,556	3,691
Market Cap Growth	60.16%	-27.63%	-42.93%	31.00%	23.43%	44.96%
Enterprise Value	3,892	2,508	3,225	5,362	4,173	3,547
Last Close Price	19.94	12.36	17.08	29.87	22.74	18.43
PE Ratio	-	-	-	103.44	21.76	24.99
PS Ratio	24.09	15.28	13.62	11.59	9.49	18.13
PB Ratio	4.47	2.68	2.47	3.58	3.71	4.15
P/TBV Ratio	11.16	6.43	4.72	6.63	4.64	5.53
P/FCF Ratio	-	-	-	26.85	14.50	32.69
P/OCF Ratio	-	-	-	25.53	14.44	31.79
EV/Sales Ratio	23.58	15.55	12.89	10.41	8.70	17.42
EV/EBITDA Ratio	-	-	355.59	21.42	18.03	47.70
EV/EBIT Ratio	-	-	-	23.35	19.93	68.42
EV/FCF Ratio	-41.54	-	-	24.12	13.28	31.41
Debt / Equity Ratio	0.02	0.03	0.06	-	0.00	0.06
Debt / EBITDA Ratio	-	-	9.33	-	0.01	0.67
Debt / FCF Ratio	-	-	-	-	0.01	0.44
Net Debt / Equity Ratio	-0.25	-0.13	-0.29	-0.44	-0.52	-0.43
Net Debt / EBITDA Ratio	7.45	1.82	-44.55	-2.91	-2.77	-5.18
Net Debt / FCF Ratio	2.37	0.56	3.64	-3.28	-2.04	-3.41
Asset Turnover	0.14	0.12	0.14	0.28	0.31	0.15
Inventory Turnover	11.87	12.76	11.05	12.35	-	-
Quick Ratio	4.62	1.68	2.91	3.47	2.05	1.59
Current Ratio	5.13	1.99	3.48	3.66	2.09	1.65
Return on Equity (ROE)	-25.93%	-28.83%	-16.00%	11.01%	27.25%	20.68%
Return on Assets (ROA)	-2.67%	-3.84%	-0.34%	7.84%	8.55%	2.41%
Return on Invested Capital (ROIC)	-7.37%	-9.34%	-0.97%	24.13%	30.16%	7.72%
Return on Capital Employed (ROCE)	-5.30%	-8.50%	-0.70%	13.30%	15.70%	5.10%
Earnings Yield	-6.54%	-12.83%	-7.49%	0.97%	4.59%	4.00%
FCF Yield	-2.36%	-8.36%	-3.26%	3.72%	6.90%	3.06%
Dividend Yield	-	-	-	0.15%	0.45%	-
Payout Ratio	-	-	-	36.27%	0.18%	5.14%
Buyback Yield / Dilution	5.55%	0.27%	-0.22%	0.11%	-8.71%	-0.20%
Total Shareholder Return	5.55%	0.27%	-0.22%	0.27%	-8.26%	-0.20%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.