CIMC Vehicles (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 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018 - 2016
Period Ending	Nov '24 Nov 14, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018 - 2016
Market Capitalization	19,004	17,183	13,985	21,775	-	-	Upgrade
Market Cap Growth	-1.43%	22.86%	-35.77%	-	-	-	Upgrade
Enterprise Value	14,421	13,105	11,480	18,422	-	-	Upgrade
Last Close Price	10.14	9.14	7.59	11.97	-	-	Upgrade
PE Ratio	19.58	7.49	13.80	24.93	-	-	Upgrade
PS Ratio	0.94	0.68	0.59	0.79	-	-	Upgrade
PB Ratio	1.35	1.11	1.05	1.76	-	-	Upgrade
P/TBV Ratio	1.63	1.26	1.22	2.09	-	-	Upgrade
P/FCF Ratio	12.65	13.52	22.70	-	-	-	Upgrade
P/OCF Ratio	10.24	9.60	12.12	124.83	-	-	Upgrade
EV/Sales Ratio	0.68	0.52	0.49	0.67	-	-	Upgrade
EV/EBITDA Ratio	8.37	5.21	7.20	13.50	-	-	Upgrade
EV/EBIT Ratio	12.56	6.50	10.34	20.43	-	-	Upgrade
EV/FCF Ratio	9.60	10.31	18.63	-	-	-	Upgrade
Debt / Equity Ratio	0.08	0.06	0.08	0.12	0.14	0.17	Upgrade
Debt / EBITDA Ratio	0.64	0.35	0.68	1.10	0.82	0.96	Upgrade
Debt / FCF Ratio	0.73	0.72	1.81	-	0.90	1.83	Upgrade
Asset Turnover	0.88	1.09	1.07	1.33	1.38	1.32	Upgrade
Inventory Turnover	3.57	3.85	3.93	5.65	5.82	5.01	Upgrade
Quick Ratio	1.29	1.41	1.07	1.02	1.01	0.95	Upgrade
Current Ratio	1.86	2.13	1.81	1.65	1.51	1.52	Upgrade
Return on Equity (ROE)	6.93%	16.99%	8.65%	8.65%	12.28%	14.60%	Upgrade
Return on Assets (ROA)	2.97%	5.47%	3.16%	2.71%	4.24%	5.29%	Upgrade
Return on Capital (ROIC)	4.49%	8.17%	4.89%	4.37%	6.85%	8.39%	Upgrade
Earnings Yield	5.11%	14.29%	7.99%	4.14%	-	-	Upgrade
FCF Yield	7.91%	7.40%	4.41%	-4.09%	-	-	Upgrade
Dividend Yield	5.52%	-	3.95%	1.67%	-	-	Upgrade
Payout Ratio	3.22%	25.95%	40.13%	72.17%	75.56%	-	Upgrade
Buyback Yield / Dilution	3.49%	0.97%	-8.32%	-6.14%	-9.79%	-7.36%	Upgrade
Total Shareholder Return	9.01%	0.97%	-4.37%	-4.47%	-9.79%	-7.36%	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.