Doright 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 28, 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	3,317	3,486	2,430	2,420	2,612	4,175
Market Cap Growth	20.72%	43.43%	0.44%	-7.35%	-37.45%	-
Enterprise Value	3,182	3,343	2,270	2,084	2,195	3,829
Last Close Price	21.67	22.86	15.95	15.77	16.94	26.97
PE Ratio	47.44	37.87	25.13	62.58	39.82	97.31
PS Ratio	6.07	6.38	4.77	7.81	8.07	14.17
PB Ratio	4.00	4.25	3.28	3.66	4.14	7.27
P/TBV Ratio	4.42	4.70	3.68	3.85	4.37	7.68
P/FCF Ratio	47.72	52.87	-	-	54.03	148.87
P/OCF Ratio	30.75	32.16	45.26	29.46	30.88	112.16
EV/Sales Ratio	5.82	6.12	4.46	6.72	6.78	13.00
EV/EBITDA Ratio	27.69	25.45	20.78	44.17	32.41	62.20
EV/EBIT Ratio	33.24	29.21	24.16	60.85	39.07	76.22
EV/FCF Ratio	45.78	50.70	-	-	45.40	136.55
Debt / Equity Ratio	0.13	0.13	0.03	0.03	0.01	0.02
Debt / EBITDA Ratio	0.95	0.80	0.17	0.41	0.04	0.21
Debt / FCF Ratio	1.57	1.62	-	-	0.06	0.47
Net Debt / Equity Ratio	-0.16	-0.17	-0.24	-0.55	-0.67	-0.63
Net Debt / EBITDA Ratio	-1.19	-1.09	-1.62	-7.71	-6.24	-5.91
Net Debt / FCF Ratio	-1.94	-2.18	2.24	7.70	-8.74	-12.97
Asset Turnover	0.45	0.45	0.46	0.31	0.38	0.45
Inventory Turnover	1.49	1.35	1.21	0.98	1.68	2.15
Quick Ratio	1.30	1.17	1.11	1.23	2.21	2.71
Current Ratio	1.87	1.74	1.89	1.88	2.85	3.26
Return on Equity (ROE)	9.26%	11.79%	13.80%	5.98%	10.88%	9.14%
Return on Assets (ROA)	4.97%	5.91%	5.24%	2.11%	4.14%	4.77%
Return on Invested Capital (ROIC)	12.16%	15.99%	18.99%	11.71%	23.34%	20.36%
Return on Capital Employed (ROCE)	11.10%	13.30%	12.10%	5.10%	8.70%	8.50%
Earnings Yield	2.22%	2.64%	3.98%	1.60%	2.51%	1.03%
FCF Yield	2.10%	1.89%	-3.25%	-1.95%	1.85%	0.67%
Dividend Yield	0.94%	-	1.25%	0.95%	0.59%	0.25%
Payout Ratio	44.31%	35.37%	23.80%	39.92%	16.06%	23.31%
Buyback Yield / Dilution	-7.08%	-1.53%	-1.63%	0.22%	-0.74%	-31.46%
Total Shareholder Return	-6.16%	-1.53%	-0.37%	1.18%	-0.15%	-31.21%

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