Dook Media Group 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	Feb '26 Feb 12, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022	Dec '20 Dec 31, 2020
Market Capitalization	5,344	3,815	4,544	4,055	8,720	-
Market Cap Growth	55.23%	-16.04%	12.04%	-53.50%	-	-
Enterprise Value	4,955	3,453	4,290	3,751	8,412	-
Last Close Price	13.35	9.50	11.32	10.03	21.43	-
PE Ratio	867.27	259.39	-	65.07	129.45	-
PS Ratio	14.45	9.41	10.46	7.89	16.80	-
PB Ratio	8.64	6.11	7.45	6.18	13.97	-
P/TBV Ratio	8.64	6.11	7.46	6.19	13.99	-
P/FCF Ratio	140.52	26.38	-	-	223.52	-
P/OCF Ratio	134.55	26.09	-	-	208.34	-
EV/Sales Ratio	13.40	8.51	9.88	7.30	16.20	-
EV/EBITDA Ratio	-	784.67	-	62.62	116.90	-
EV/EBIT Ratio	-	1690.27	-	64.82	120.42	-
EV/FCF Ratio	130.29	23.87	-	-	215.63	-
Debt / Equity Ratio	0.02	0.01	0.03	0.04	0.03	0.04
Debt / EBITDA Ratio	-	0.43	-	0.35	0.25	0.31
Debt / FCF Ratio	0.30	0.04	-	-	0.51	0.32
Asset Turnover	0.50	0.55	0.56	0.65	0.73	0.68
Inventory Turnover	3.30	2.65	2.17	2.27	2.66	2.24
Quick Ratio	7.55	4.76	3.01	3.11	3.45	3.17
Current Ratio	10.04	6.66	5.83	5.55	5.23	4.84
Return on Equity (ROE)	0.99%	2.38%	-0.52%	9.74%	11.86%	10.63%
Return on Assets (ROA)	-2.00%	0.17%	-1.51%	4.56%	6.17%	6.13%
Return on Invested Capital (ROIC)	-10.82%	0.67%	-5.29%	14.59%	21.84%	19.29%
Return on Capital Employed (ROCE)	-3.80%	0.30%	-3.00%	8.60%	10.90%	11.50%
Earnings Yield	0.12%	0.39%	-0.07%	1.54%	0.77%	-
FCF Yield	0.71%	3.79%	-0.13%	-0.37%	0.45%	-
Dividend Yield	0.22%	0.32%	-	1.08%	0.39%	-
Payout Ratio	194.89%	-	-	53.92%	0.07%	-
Buyback Yield / Dilution	-12.23%	-12.02%	17.99%	-6.07%	-2.48%	-2.28%
Total Shareholder Return	-12.01%	-11.70%	17.99%	-4.99%	-2.09%	-2.28%

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