Naipu Mining Machinery 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 16, 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	5,924	6,391	4,274	3,466	2,000	3,414
Market Cap Growth	47.55%	49.54%	23.30%	73.36%	-41.44%	54.85%
Enterprise Value	6,145	6,578	4,361	3,217	1,727	3,011
Last Close Price	35.10	37.87	27.07	23.28	13.56	22.94
PE Ratio	75.37	82.18	36.70	43.29	14.89	18.54
PS Ratio	5.87	6.33	3.81	3.70	2.67	3.24
PB Ratio	3.20	3.45	2.68	2.58	1.58	3.07
P/TBV Ratio	3.51	3.78	2.96	2.76	1.66	3.29
P/FCF Ratio	-	-	-	29.54	-	-
P/OCF Ratio	65.94	71.15	141.16	11.39	15.63	-
EV/Sales Ratio	6.09	6.52	3.89	3.43	2.31	2.86
EV/EBITDA Ratio	27.59	30.65	20.17	19.64	15.23	12.82
EV/EBIT Ratio	55.02	58.89	31.87	32.71	25.58	14.35
EV/FCF Ratio	-16.76	-	-	27.41	-	-
Debt / Equity Ratio	0.53	0.53	0.32	0.33	0.31	0.31
Debt / EBITDA Ratio	4.38	4.38	2.33	2.63	3.44	1.47
Debt / FCF Ratio	-	-	-	3.73	-	-
Net Debt / Equity Ratio	0.11	0.11	-0.01	-0.27	-0.22	-0.34
Net Debt / EBITDA Ratio	0.96	0.96	-0.06	-2.21	-2.42	-1.63
Net Debt / FCF Ratio	-0.56	-0.56	0.03	-3.09	1.86	1.05
Asset Turnover	0.34	0.34	0.45	0.42	0.37	0.58
Inventory Turnover	2.02	2.02	2.73	2.43	2.28	4.72
Quick Ratio	1.26	1.26	1.64	1.69	1.94	3.39
Current Ratio	1.77	1.77	2.17	2.23	2.52	4.32
Return on Equity (ROE)	4.74%	4.74%	8.14%	6.40%	11.36%	18.44%
Return on Assets (ROA)	2.35%	2.35%	3.45%	2.74%	2.10%	7.22%
Return on Invested Capital (ROIC)	4.87%	5.42%	8.94%	8.22%	6.75%	40.62%
Return on Capital Employed (ROCE)	4.50%	4.50%	6.70%	5.60%	4.10%	12.70%
Earnings Yield	1.31%	1.22%	2.73%	2.31%	6.72%	5.39%
FCF Yield	-6.19%	-5.74%	-10.01%	3.39%	-7.40%	-10.63%
Dividend Yield	0.20%	-	0.63%	0.55%	1.41%	-
Payout Ratio	32.79%	32.79%	33.49%	38.45%	1.45%	3.51%
Buyback Yield / Dilution	-9.38%	-9.38%	-5.22%	-0.33%	0.89%	-4.36%
Total Shareholder Return	-9.18%	-9.38%	-4.59%	0.22%	2.30%	-4.36%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.