SHE:300725 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	Apr '26 Apr 8, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	8,774	6,681	7,841	16,073	28,391	20,042
Market Cap Growth	13.60%	-14.80%	-51.22%	-43.39%	41.66%	102.57%
Enterprise Value	7,974	7,577	8,455	16,316	27,695	19,782
Last Close Price	37.66	33.33	38.55	78.87	139.14	103.83
PE Ratio	37.69	30.43	39.73	51.15	58.35	108.80
Forward PE	49.55	26.11	27.44	37.00	65.42	74.64
PS Ratio	4.43	3.96	4.55	10.08	23.63	19.61
PB Ratio	1.23	2.24	2.77	6.05	10.81	10.58
P/TBV Ratio	1.31	2.65	3.31	7.34	14.49	10.95
P/FCF Ratio	15.81	36.17	-	-	-	102.08
P/OCF Ratio	13.35	22.06	31.77	65.18	119.28	73.82
EV/Sales Ratio	4.03	4.49	4.90	10.23	23.05	19.35
EV/EBITDA Ratio	20.59	21.32	22.59	44.53	85.84	83.72
EV/EBIT Ratio	32.52	33.43	32.53	58.23	102.79	93.40
EV/FCF Ratio	14.37	41.03	-	-	-	100.76
Debt / Equity Ratio	0.02	0.47	0.62	0.59	0.14	0.06
Debt / EBITDA Ratio	0.27	3.95	4.65	4.27	1.17	0.51
Debt / FCF Ratio	0.19	7.66	-	-	-	0.61
Net Debt / Equity Ratio	-0.11	0.01	0.05	-0.02	-0.28	-0.66
Net Debt / EBITDA Ratio	-2.08	0.11	0.40	-0.12	-2.24	-5.32
Net Debt / FCF Ratio	-1.44	0.22	-2.14	0.14	2.70	-6.40
Asset Turnover	0.31	0.34	0.35	0.38	0.41	0.59
Inventory Turnover	1.78	1.41	1.45	1.56	1.67	2.15
Quick Ratio	2.17	2.48	1.97	2.64	1.66	3.25
Current Ratio	4.59	3.63	2.67	3.60	2.29	3.94
Return on Equity (ROE)	4.00%	7.54%	7.19%	12.33%	22.28%	13.98%
Return on Assets (ROA)	2.41%	2.82%	3.26%	4.18%	5.68%	7.66%
Return on Invested Capital (ROIC)	4.44%	6.65%	8.29%	12.41%	21.04%	31.43%
Return on Capital Employed (ROCE)	3.40%	5.40%	6.40%	6.80%	9.90%	10.90%
Earnings Yield	2.29%	3.29%	2.52%	1.96%	1.71%	0.92%
FCF Yield	6.33%	2.77%	-0.88%	-1.94%	-0.94%	0.98%
Dividend Yield	0.75%	0.84%	0.80%	0.13%	0.07%	0.07%
Payout Ratio	35.17%	35.52%	21.13%	10.71%	4.60%	11.76%
Buyback Yield / Dilution	-0.31%	0.90%	-0.62%	-0.37%	-6.09%	-0.79%
Total Shareholder Return	0.44%	1.74%	0.18%	-0.24%	-6.02%	-0.71%

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