Guangzhou Sie Consulting 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	Apr '26 Apr 29, 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	10,144	9,232	7,349	8,885	11,833	11,500
Market Cap Growth	-19.16%	25.63%	-17.29%	-24.91%	2.90%	132.15%
Enterprise Value	10,837	9,687	7,572	8,559	11,328	11,441
Last Close Price	25.24	22.97	18.15	21.57	29.09	28.64
PE Ratio	-	-	52.73	34.92	47.43	51.21
Forward PE	38.24	37.50	18.60	26.10	32.12	32.24
PS Ratio	4.91	4.45	3.07	3.94	5.21	5.94
PB Ratio	3.55	3.25	2.56	3.13	4.57	4.87
P/TBV Ratio	5.36	4.99	4.13	3.97	6.11	6.18
P/FCF Ratio	-	-	-	-	-	207.14
P/OCF Ratio	-	151.13	8274.19	68.36	70.55	45.46
PEG Ratio	-	1.00	1.00	1.00	0.74	0.73
EV/Sales Ratio	5.24	4.67	3.16	3.80	4.99	5.91
EV/EBITDA Ratio	208.92	291.08	56.57	40.08	44.25	46.41
EV/EBIT Ratio	-	-	67.94	49.48	50.25	48.82
EV/FCF Ratio	-35.11	-	-	-	-	206.08
Debt / Equity Ratio	0.30	0.25	0.20	0.13	0.15	0.09
Debt / EBITDA Ratio	16.74	21.11	3.72	1.63	1.44	0.85
Debt / FCF Ratio	-	-	-	-	-	3.98
Net Debt / Equity Ratio	0.18	0.05	0.02	-0.16	-0.26	-0.40
Net Debt / EBITDA Ratio	9.83	4.58	0.33	-2.12	-2.65	-3.82
Net Debt / FCF Ratio	-1.65	-0.94	-0.18	21.53	22.10	-16.95
Asset Turnover	0.50	0.50	0.61	0.63	0.70	0.77
Inventory Turnover	6.89	8.23	10.72	10.82	12.04	11.25
Quick Ratio	1.57	1.86	2.08	2.69	3.10	4.05
Current Ratio	2.08	2.17	2.31	2.99	3.37	4.39
Return on Equity (ROE)	-3.67%	-4.05%	5.02%	9.50%	10.28%	12.62%
Return on Assets (ROA)	-0.72%	-0.77%	1.78%	3.00%	4.37%	5.83%
Return on Invested Capital (ROIC)	-1.49%	-1.71%	4.21%	8.06%	13.52%	17.93%
Return on Capital Employed (ROCE)	-1.50%	-1.60%	3.50%	5.70%	8.00%	9.20%
Earnings Yield	-0.99%	-1.16%	1.90%	2.86%	2.11%	1.95%
FCF Yield	-3.04%	-1.75%	-3.41%	-0.24%	-0.26%	0.48%
Dividend Yield	0.28%	-	0.39%	0.51%	0.43%	0.40%
Payout Ratio	-	-	48.13%	24.72%	22.66%	21.63%
Buyback Yield / Dilution	-1.61%	-1.54%	0.75%	-1.27%	-0.00%	-17.00%
Total Shareholder Return	-1.33%	-1.54%	1.14%	-0.76%	0.43%	-16.61%

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