Nanjing Hanrui Cobalt 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	14,131	10,412	8,833	12,400	24,825	28,750
Market Cap Growth	36.53%	17.88%	-28.77%	-50.05%	-13.65%	29.81%
Enterprise Value	15,132	9,922	8,037	11,918	24,109	29,400
Last Close Price	45.63	33.62	28.06	39.55	78.59	92.81
PE Ratio	51.88	51.64	63.90	58.38	37.43	85.95
Forward PE	-	16.97	16.97	16.97	28.38	59.01
PS Ratio	2.13	1.75	1.85	2.44	5.71	12.76
PB Ratio	2.42	1.80	1.67	2.45	5.25	7.42
P/TBV Ratio	2.61	1.94	1.73	2.50	5.34	7.60
P/FCF Ratio	-	64.75	-	9.47	-	-
P/OCF Ratio	81.51	18.23	50.15	7.65	-	130.01
EV/Sales Ratio	2.28	1.67	1.68	2.34	5.54	13.05
EV/EBITDA Ratio	28.16	15.75	17.27	24.43	22.55	84.11
EV/EBIT Ratio	71.51	27.75	30.44	34.83	25.22	104.62
EV/FCF Ratio	-13.79	61.70	-	9.10	-	-
Debt / Equity Ratio	0.32	0.20	0.22	0.25	0.27	0.26
Debt / EBITDA Ratio	3.41	1.85	2.45	2.60	1.19	2.83
Debt / FCF Ratio	-	7.23	-	0.97	-	-
Net Debt / Equity Ratio	0.13	-0.13	-0.11	-0.16	0.00	-0.24
Net Debt / EBITDA Ratio	1.39	-1.22	-1.29	-1.63	0.01	-2.70
Net Debt / FCF Ratio	-0.68	-4.76	2.19	-0.61	-0.01	9.70
Asset Turnover	0.73	0.73	0.63	0.69	0.66	0.48
Inventory Turnover	2.82	2.70	2.24	1.97	1.53	1.33
Quick Ratio	0.56	0.91	0.99	1.43	1.01	1.68
Current Ratio	1.40	1.78	1.92	2.49	2.23	2.81
Return on Equity (ROE)	4.68%	4.13%	3.00%	4.33%	15.41%	11.83%
Return on Assets (ROA)	1.45%	2.73%	2.17%	2.89%	9.03%	3.75%
Return on Invested Capital (ROIC)	2.81%	5.80%	5.56%	5.27%	19.38%	7.88%
Return on Capital Employed (ROCE)	3.30%	5.90%	4.80%	6.10%	18.70%	6.30%
Earnings Yield	1.93%	1.94%	1.57%	1.71%	2.67%	1.16%
FCF Yield	-7.76%	1.54%	-3.10%	10.56%	-4.79%	-0.34%
Dividend Yield	0.33%	0.45%	0.36%	0.38%	0.55%	0.24%
Payout Ratio	30.64%	38.65%	59.26%	94.86%	14.39%	9.00%
Buyback Yield / Dilution	-1.25%	-0.97%	0.21%	0.20%	-6.97%	-3.98%
Total Shareholder Return	-0.92%	-0.53%	0.56%	0.58%	-6.42%	-3.75%

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