SHE:300828 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	Mar '26 Mar 6, 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	3,613	2,770	2,606	2,274	2,897	3,239
Market Cap Growth	48.02%	6.32%	14.56%	-21.49%	-10.55%	-
Enterprise Value	3,521	2,635	2,454	2,147	2,745	3,196
Last Close Price	21.90	16.48	15.13	12.60	15.81	17.43
PE Ratio	80.77	50.09	34.57	23.39	38.27	49.26
Forward PE	-	47.49	47.49	47.49	47.49	47.49
PS Ratio	5.79	4.45	3.92	2.97	5.04	8.79
PB Ratio	4.64	3.46	3.30	2.72	3.73	4.42
P/TBV Ratio	4.95	3.69	3.53	2.83	3.90	4.63
P/FCF Ratio	1087.04	176.18	35.56	80.16	-	78.65
P/OCF Ratio	160.32	49.11	16.34	58.92	415.71	46.58
EV/Sales Ratio	5.65	4.24	3.69	2.80	4.78	8.67
EV/EBITDA Ratio	46.78	30.22	22.33	16.16	24.71	32.56
EV/EBIT Ratio	78.02	47.20	31.92	21.18	33.99	44.35
EV/FCF Ratio	1059.31	167.58	33.49	75.66	-	77.61
Debt / Equity Ratio	0.09	-	0.04	0.11	0.00	-
Debt / EBITDA Ratio	0.94	-	0.29	0.67	0.01	-
Debt / FCF Ratio	21.37	-	0.44	3.13	-	-
Net Debt / Equity Ratio	-0.12	-0.13	-0.15	-0.19	-0.22	-0.29
Net Debt / EBITDA Ratio	-1.23	-1.24	-1.10	-1.23	-1.54	-2.18
Net Debt / FCF Ratio	-27.73	-6.87	-1.64	-5.75	12.16	-5.20
Asset Turnover	0.71	0.73	0.72	0.85	0.71	0.55
Inventory Turnover	3.10	2.85	2.70	3.07	2.95	2.19
Quick Ratio	2.74	5.56	4.63	3.16	7.10	7.25
Current Ratio	4.60	10.39	7.42	4.82	11.65	10.32
Return on Equity (ROE)	5.83%	6.96%	9.28%	12.07%	10.03%	11.72%
Return on Assets (ROA)	3.21%	4.07%	5.22%	7.02%	6.28%	6.66%
Return on Invested Capital (ROIC)	6.07%	7.51%	10.36%	14.09%	12.76%	12.45%
Return on Capital Employed (ROCE)	5.70%	6.90%	9.60%	12.00%	10.30%	9.70%
Earnings Yield	1.26%	2.00%	2.89%	4.28%	2.61%	2.03%
FCF Yield	0.09%	0.57%	2.81%	1.25%	-0.49%	1.27%
Dividend Yield	2.06%	1.82%	3.64%	3.17%	1.69%	1.15%
Payout Ratio	110.21%	46.11%	178.73%	46.44%	41.55%	46.30%
Buyback Yield / Dilution	-0.64%	-0.07%	0.10%	-1.87%	-8.46%	-22.89%
Total Shareholder Return	1.42%	1.75%	3.73%	1.31%	-6.77%	-21.74%

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