SHE:300533 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	4,714	8,143	4,630	6,403	3,778	3,015
Market Cap Growth	-21.80%	75.88%	-27.69%	69.48%	25.29%	-19.10%
Enterprise Value	2,755	5,959	3,025	4,385	1,468	1,278
Last Close Price	14.36	23.87	13.24	18.02	10.24	8.26
PE Ratio	16.75	16.84	-	23.43	29.32	-
Forward PE	-	27.40	27.40	27.40	27.40	27.40
PS Ratio	1.87	3.19	1.66	2.30	1.85	5.95
PB Ratio	3.07	5.26	3.65	3.98	2.14	1.84
P/TBV Ratio	3.14	5.40	3.72	3.98	2.11	1.83
P/FCF Ratio	10.90	12.49	-	26.06	9.19	18.79
P/OCF Ratio	10.17	12.06	-	23.33	8.39	16.60
EV/Sales Ratio	1.09	2.33	1.09	1.58	0.72	2.52
EV/EBITDA Ratio	10.61	13.06	-	16.33	17.02	-
EV/EBIT Ratio	11.66	13.27	-	16.82	18.48	-
EV/FCF Ratio	6.37	9.14	-	17.84	3.57	7.96
Debt / Equity Ratio	0.04	0.03	0.05	0.05	0.02	0.01
Debt / EBITDA Ratio	0.22	0.10	-	0.26	0.30	-
Debt / FCF Ratio	0.13	0.07	-	0.31	0.07	0.14
Net Debt / Equity Ratio	-1.28	-1.33	-1.30	-1.23	-1.31	-1.18
Net Debt / EBITDA Ratio	-8.12	-4.51	5.92	-7.36	-26.82	15.59
Net Debt / FCF Ratio	-4.57	-3.16	9.25	-8.04	-5.63	-12.03
Asset Turnover	0.95	0.98	1.10	1.02	0.82	0.24
Quick Ratio	1.88	1.92	1.80	2.26	2.46	3.96
Current Ratio	1.93	1.94	1.84	2.35	2.54	3.99
Return on Equity (ROE)	19.64%	35.59%	-15.47%	17.21%	5.36%	-3.72%
Return on Assets (ROA)	5.54%	10.76%	-7.07%	5.95%	1.99%	-3.83%
Return on Capital Employed (ROCE)	15.00%	28.40%	-21.90%	15.60%	4.50%	-7.70%
Earnings Yield	6.04%	5.94%	-5.34%	4.27%	3.41%	-2.09%
FCF Yield	9.17%	8.01%	-3.84%	3.84%	10.88%	5.32%
Dividend Yield	9.96%	5.99%	-	4.75%	9.30%	-
Payout Ratio	82.29%	48.49%	-	170.86%	-	-
Buyback Yield / Dilution	-1.54%	-0.63%	0.14%	-1.50%	-2.15%	0.15%
Total Shareholder Return	8.06%	5.35%	0.14%	3.26%	7.15%	0.15%