SHE:300649 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 2, 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	3,595	1,902	1,418	2,218	2,444	2,153
Market Cap Growth	124.57%	34.08%	-36.06%	-9.26%	13.53%	7.62%
Enterprise Value	3,640	1,875	1,304	2,116	2,303	2,032
Last Close Price	27.15	14.33	10.64	16.56	18.20	15.99
PE Ratio	-	-	-	237.41	216.19	65.92
Forward PE	-	29.94	29.94	29.94	29.94	29.94
PS Ratio	25.37	13.42	6.78	7.17	3.72	2.88
PB Ratio	7.92	4.19	2.84	4.10	4.54	4.06
P/TBV Ratio	8.00	4.23	2.85	4.11	4.55	4.06
P/FCF Ratio	-	-	20.35	-	-	18.42
P/OCF Ratio	-	-	19.76	-	-	17.91
EV/Sales Ratio	23.69	13.23	6.24	6.84	3.51	2.71
EV/EBITDA Ratio	-	-	-	378.99	98.60	53.94
EV/EBIT Ratio	-	-	-	-	157.40	69.70
EV/FCF Ratio	-	-	18.71	-	-	17.38
Debt / Equity Ratio	0.14	0.14	0.01	0.00	0.00	0.01
Debt / EBITDA Ratio	-	-	-	0.28	0.07	0.10
Debt / FCF Ratio	-	-	0.07	-	-	0.03
Net Debt / Equity Ratio	-0.06	-0.06	-0.38	-0.25	-0.29	-0.46
Net Debt / EBITDA Ratio	1.88	1.88	4.29	-23.97	-6.69	-6.53
Net Debt / FCF Ratio	0.16	0.16	-2.73	15.51	6.63	-2.10
Asset Turnover	0.15	0.15	0.20	0.27	0.50	0.56
Quick Ratio	1.27	1.27	1.38	1.43	1.34	1.34
Current Ratio	1.28	1.28	1.39	1.43	1.34	1.34
Return on Equity (ROE)	-8.77%	-8.77%	-7.40%	1.63%	2.11%	6.68%
Return on Assets (ROA)	-1.52%	-1.52%	-3.06%	-0.15%	0.69%	1.36%
Return on Invested Capital (ROIC)	-5.03%	-6.14%	-14.29%	-0.72%	4.31%	8.20%
Return on Capital Employed (ROCE)	-4.80%	-4.80%	-10.20%	-0.50%	2.70%	5.50%
Earnings Yield	-1.16%	-2.19%	-2.62%	0.42%	0.46%	1.52%
FCF Yield	-4.98%	-9.41%	4.92%	-0.39%	-0.97%	5.43%
Dividend Yield	0.18%	-	0.47%	0.36%	0.33%	0.38%
Payout Ratio	-	-	-	85.04%	70.27%	31.35%
Buyback Yield / Dilution	-1.34%	-1.34%	0.53%	-6.23%	3.85%	-1.30%
Total Shareholder Return	-1.15%	-1.34%	1.00%	-5.87%	4.18%	-0.92%