SHE:300821 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	Aug '26 Aug 13, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Market Capitalization	20,436	13,992	9,312	9,960	14,016	21,936
Market Cap Growth	57.10%	50.26%	-6.51%	-28.94%	-36.10%	58.54%
Enterprise Value	19,322	12,957	8,544	9,083	12,415	19,892
Last Close Price	17.03	11.64	7.73	8.27	11.53	17.51
PE Ratio	118.78	-	164.06	-	27.42	19.06
Forward PE	-	6.17	6.17	6.17	5.55	15.52
PS Ratio	5.34	3.71	1.81	2.07	2.08	5.06
PB Ratio	3.99	2.84	1.90	2.04	2.67	4.28
P/TBV Ratio	4.12	2.94	1.97	2.12	2.77	4.44
P/FCF Ratio	76.67	72.21	46.64	-	-	-
P/OCF Ratio	69.31	65.02	43.04	-	103.91	39.56
EV/Sales Ratio	5.05	3.44	1.66	1.89	1.84	4.59
EV/EBITDA Ratio	35.25	36.07	19.13	656.95	16.43	14.15
EV/EBIT Ratio	113.92	-	93.75	-	25.28	15.43
EV/FCF Ratio	72.49	66.86	42.80	-	-	-
Debt / EBITDA Ratio	-	-	-	-	0.00	0.00
Net Debt / Equity Ratio	-0.22	-0.20	-0.16	-0.12	-0.21	-0.38
Net Debt / EBITDA Ratio	-2.03	-2.73	-1.78	-42.48	-1.43	-1.39
Net Debt / FCF Ratio	-4.17	-5.06	-3.98	1.60	2.47	3.45
Asset Turnover	0.62	0.62	0.81	0.70	0.98	0.80
Inventory Turnover	8.39	8.65	10.89	10.56	12.90	8.43
Quick Ratio	2.05	1.99	1.51	1.33	1.41	2.36
Current Ratio	2.44	2.44	1.80	1.68	1.65	2.80
Return on Equity (ROE)	2.73%	-0.40%	1.08%	-5.36%	9.86%	25.00%
Return on Assets (ROA)	1.71%	-0.15%	0.90%	-2.88%	4.49%	14.95%
Return on Invested Capital (ROIC)	4.26%	-0.37%	1.57%	-7.47%	12.64%	49.67%
Return on Capital Employed (ROCE)	3.30%	-0.30%	1.80%	-6.40%	9.30%	25.00%
Earnings Yield	0.67%	-0.14%	0.61%	-2.72%	3.65%	5.24%
FCF Yield	1.30%	1.39%	2.14%	-3.70%	-3.13%	-2.59%
Dividend Yield	0.12%	0.17%	0.19%	-	0.87%	2.17%
Payout Ratio	13.05%	-	-	-	89.22%	13.05%
Buyback Yield / Dilution	16.76%	14.95%	3.70%	0.83%	0.83%	-6.74%
Total Shareholder Return	16.88%	15.13%	3.89%	0.83%	1.70%	-4.57%