Jiangsu Leili Motor 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	Mar '26 Mar 19, 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	19,160	12,207	9,593	6,131	7,599	4,715
Market Cap Growth	-19.80%	27.25%	56.46%	-19.31%	61.15%	13.58%
Enterprise Value	18,913	11,672	8,618	5,118	6,422	3,510
Last Close Price	42.85	27.07	20.85	13.25	16.20	9.83
PE Ratio	60.18	41.45	30.25	23.67	31.12	17.28
PS Ratio	4.73	3.47	3.12	2.11	2.60	1.95
PB Ratio	4.75	3.13	2.50	1.93	2.71	1.84
P/TBV Ratio	6.12	4.04	3.27	2.28	3.11	1.99
P/FCF Ratio	-	-	44.12	-	75.02	18.35
P/OCF Ratio	108.44	40.60	16.85	18.62	20.94	11.16
EV/Sales Ratio	4.67	3.32	2.80	1.77	2.20	1.45
EV/EBITDA Ratio	35.95	24.21	18.99	12.56	18.61	9.67
EV/EBIT Ratio	51.50	32.96	24.46	15.71	23.24	11.33
EV/FCF Ratio	-194.35	-	39.64	-	63.41	13.66
Debt / Equity Ratio	0.23	0.22	0.14	0.16	0.09	0.02
Debt / EBITDA Ratio	1.76	1.71	1.15	1.24	0.70	0.13
Debt / FCF Ratio	-	-	2.43	-	2.41	0.19
Net Debt / Equity Ratio	-0.20	-0.25	-0.35	-0.35	-0.45	-0.47
Net Debt / EBITDA Ratio	-1.58	-2.00	-3.00	-2.71	-3.66	-3.35
Net Debt / FCF Ratio	8.37	10.10	-6.26	14.18	-12.48	-4.73
Asset Turnover	0.62	0.58	0.57	0.62	0.71	0.69
Inventory Turnover	3.70	3.56	3.82	3.63	3.94	3.77
Quick Ratio	1.41	1.45	1.81	1.67	1.66	2.11
Current Ratio	1.77	1.82	2.18	2.02	2.07	2.60
Return on Equity (ROE)	8.62%	8.43%	10.29%	10.29%	9.79%	11.42%
Return on Assets (ROA)	3.51%	3.63%	4.12%	4.32%	4.18%	5.53%
Return on Invested Capital (ROIC)	9.48%	11.13%	13.16%	15.19%	16.97%	21.58%
Return on Capital Employed (ROCE)	8.90%	8.90%	9.00%	10.10%	9.70%	11.90%
Earnings Yield	1.66%	2.41%	3.31%	4.22%	3.21%	5.79%
FCF Yield	-0.51%	-0.78%	2.27%	-1.27%	1.33%	5.45%
Dividend Yield	0.87%	1.37%	1.92%	2.07%	1.65%	2.79%
Payout Ratio	74.28%	82.58%	39.96%	49.25%	49.52%	37.70%
Buyback Yield / Dilution	-0.50%	-0.21%	-0.34%	-0.07%	-2.36%	-0.62%
Total Shareholder Return	0.37%	1.16%	1.58%	1.99%	-0.71%	2.16%

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