SHE:300722 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 15, 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	8,599	9,830	7,478	6,040	4,914	6,914
Market Cap Growth	9.94%	31.46%	23.80%	22.91%	-28.92%	-14.52%
Enterprise Value	8,356	9,670	7,309	5,925	4,797	6,843
Last Close Price	31.07	35.52	26.85	21.57	17.46	24.43
PE Ratio	103.57	119.18	94.44	79.76	74.02	111.26
PS Ratio	19.23	21.99	16.80	15.54	14.42	23.57
PB Ratio	12.84	14.67	11.77	10.28	9.08	13.77
P/TBV Ratio	13.90	15.89	12.41	10.98	9.81	14.90
P/FCF Ratio	139.95	160.00	126.74	81.15	116.39	150.12
P/OCF Ratio	99.58	113.85	104.18	67.74	88.86	108.47
EV/Sales Ratio	18.69	21.63	16.42	15.25	14.08	23.33
EV/EBITDA Ratio	74.65	86.01	67.38	58.59	55.09	84.63
EV/EBIT Ratio	91.67	104.88	80.36	71.22	65.91	101.70
EV/FCF Ratio	136.01	157.39	123.88	79.60	113.62	148.58
Debt / Equity Ratio	0.00	0.00	0.00	0.00	0.00	0.00
Debt / EBITDA Ratio	0.01	0.01	0.01	0.00	0.01	0.01
Debt / FCF Ratio	0.01	0.01	0.01	0.00	0.02	0.01
Net Debt / Equity Ratio	-0.36	-0.36	-0.36	-0.34	-0.29	-0.29
Net Debt / EBITDA Ratio	-2.15	-2.15	-2.09	-1.98	-1.78	-1.78
Net Debt / FCF Ratio	-3.94	-3.94	-3.84	-2.69	-3.68	-3.13
Asset Turnover	0.51	0.51	0.56	0.54	0.52	0.49
Inventory Turnover	1.94	1.94	2.37	2.02	1.95	1.93
Quick Ratio	2.36	2.36	2.71	2.73	2.79	2.95
Current Ratio	3.06	3.06	3.46	3.51	3.69	3.91
Return on Equity (ROE)	12.66%	12.66%	12.71%	13.26%	12.63%	12.86%
Return on Assets (ROA)	6.56%	6.56%	7.11%	7.16%	6.94%	7.06%
Return on Invested Capital (ROIC)	18.63%	20.09%	20.04%	19.16%	17.42%	17.32%
Return on Capital Employed (ROCE)	13.00%	13.00%	13.70%	13.50%	12.80%	12.70%
Earnings Yield	0.96%	0.84%	1.06%	1.25%	1.35%	0.90%
FCF Yield	0.71%	0.63%	0.79%	1.23%	0.86%	0.67%
Dividend Yield	0.58%	0.51%	0.67%	0.62%	0.60%	0.44%
Payout Ratio	60.40%	60.40%	46.60%	38.07%	44.74%	51.55%
Buyback Yield / Dilution	-0.70%	-0.70%	2.65%	-2.11%	1.78%	-0.49%
Total Shareholder Return	-0.11%	-0.19%	3.32%	-1.49%	2.37%	-0.05%

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