SHE:300921 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	May '26 May 7, 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	5,179	4,189	3,530	3,195	2,304	2,838
Market Cap Growth	79.02%	18.66%	10.48%	38.70%	-18.82%	-12.74%
Enterprise Value	4,553	3,545	2,934	2,574	1,672	2,238
Last Close Price	28.40	22.97	19.29	17.30	12.23	14.85
PE Ratio	169.27	198.13	192.87	85.15	40.20	45.18
PS Ratio	9.26	7.58	5.87	5.29	4.06	4.92
PB Ratio	6.23	5.11	4.34	3.89	2.79	3.49
P/TBV Ratio	6.25	5.13	4.33	3.89	2.80	3.51
P/FCF Ratio	244.11	141.38	5568.15	294.12	40.59	167.79
P/OCF Ratio	123.19	79.15	125.49	74.15	25.27	57.88
EV/Sales Ratio	8.14	6.41	4.88	4.26	2.95	3.88
EV/EBITDA Ratio	73.83	67.13	103.65	67.85	26.00	32.09
EV/EBIT Ratio	123.48	126.33	777.24	208.48	40.88	46.67
EV/FCF Ratio	214.56	119.65	4628.46	236.88	29.45	132.30
Debt / Equity Ratio	0.03	0.03	0.04	0.03	0.03	0.04
Debt / EBITDA Ratio	0.40	0.39	0.72	0.57	0.37	0.42
Debt / FCF Ratio	1.17	0.69	44.92	2.54	0.49	1.87
Net Debt / Equity Ratio	-0.75	-0.77	-0.75	-0.76	-0.79	-0.77
Net Debt / EBITDA Ratio	-10.16	-12.03	-21.59	-16.52	-10.16	-9.02
Net Debt / FCF Ratio	-29.54	-21.44	-963.96	-57.66	-11.51	-37.18
Asset Turnover	0.59	0.59	0.62	0.62	0.60	0.64
Inventory Turnover	17.34	20.33	21.78	17.52	31.00	53.28
Quick Ratio	7.07	6.78	6.98	5.89	6.95	8.39
Current Ratio	7.63	7.31	7.35	6.35	7.22	8.70
Return on Equity (ROE)	3.51%	2.49%	2.11%	4.17%	6.69%	7.69%
Return on Assets (ROA)	2.42%	1.86%	0.24%	0.79%	2.69%	3.31%
Return on Invested Capital (ROIC)	15.47%	11.07%	1.72%	6.69%	20.93%	27.65%
Return on Capital Employed (ROCE)	4.40%	3.40%	0.50%	1.50%	4.80%	5.70%
Earnings Yield	0.57%	0.51%	0.52%	1.17%	2.49%	2.21%
FCF Yield	0.41%	0.71%	0.02%	0.34%	2.46%	0.60%
Dividend Yield	0.25%	-	0.37%	0.83%	1.17%	1.11%
Payout Ratio	46.91%	66.51%	151.23%	73.64%	52.62%	92.86%
Buyback Yield / Dilution	2.70%	3.74%	-1.01%	0.63%	0.47%	-32.46%
Total Shareholder Return	2.94%	3.74%	-0.64%	1.45%	1.64%	-31.36%

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