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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 22, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	14,787	17,148	16,961	17,183	13,985	21,775
Market Cap Growth	-8.26%	1.10%	-1.29%	22.86%	-35.77%	-
Enterprise Value	8,670	11,909	12,378	13,105	11,480	18,422
Last Close Price	7.89	9.15	8.75	8.84	7.34	11.57
PE Ratio	17.24	18.98	15.63	7.00	12.51	24.17
Forward PE	11.14	12.72	10.72	8.61	-	-
PS Ratio	0.73	0.85	0.81	0.69	0.59	0.79
PB Ratio	0.97	1.13	1.14	1.11	1.05	1.76
P/TBV Ratio	1.09	1.26	1.28	1.26	1.22	2.09
P/FCF Ratio	12.97	15.37	9.58	13.52	22.70	-
P/OCF Ratio	9.47	10.88	7.74	9.60	12.12	124.84
EV/Sales Ratio	0.43	0.59	0.59	0.52	0.49	0.67
EV/EBITDA Ratio	5.40	7.66	6.99	5.19	7.20	13.50
EV/EBIT Ratio	8.25	11.17	9.79	6.48	10.34	20.43
EV/FCF Ratio	7.60	10.67	6.99	10.31	18.63	-
Debt / Equity Ratio	0.02	0.02	0.04	0.06	0.08	0.13
Debt / EBITDA Ratio	0.22	0.23	0.31	0.35	0.68	1.10
Debt / FCF Ratio	0.30	0.33	0.32	0.72	1.81	-
Net Debt / Equity Ratio	-0.44	-0.41	-0.35	-0.33	-0.28	-0.28
Net Debt / EBITDA Ratio	-4.31	-4.01	-2.95	-2.02	-2.36	-2.56
Net Debt / FCF Ratio	-5.81	-5.59	-2.95	-4.01	-6.10	3.93
Asset Turnover	0.87	0.89	0.90	1.09	1.07	1.33
Inventory Turnover	3.66	3.86	3.73	3.87	3.93	5.65
Quick Ratio	1.42	1.47	1.43	1.41	1.07	1.02
Current Ratio	2.10	2.17	2.11	2.13	1.81	1.65
Return on Equity (ROE)	6.02%	6.14%	7.12%	16.99%	8.65%	8.65%
Return on Assets (ROA)	2.83%	2.93%	3.40%	5.49%	3.16%	2.71%
Return on Invested Capital (ROIC)	9.10%	8.61%	9.54%	15.22%	9.07%	9.42%
Return on Capital Employed (ROCE)	6.70%	6.80%	8.20%	12.60%	7.90%	6.90%
Earnings Yield	5.96%	5.27%	6.40%	14.29%	7.99%	4.14%
FCF Yield	7.71%	6.51%	10.44%	7.40%	4.41%	-4.09%
Dividend Yield	2.63%	2.30%	6.40%	-	4.09%	1.73%
Payout Ratio	60.41%	59.10%	51.28%	25.95%	40.13%	72.17%
Buyback Yield / Dilution	-2.52%	3.09%	3.92%	0.97%	-8.32%	-6.14%
Total Shareholder Return	0.11%	5.39%	10.32%	0.97%	-4.23%	-4.41%

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