DR Corporation 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 11, 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	12,649	11,556	9,136	11,796	25,193	50,913
Market Cap Growth	29.70%	26.48%	-22.55%	-53.18%	-50.52%	-
Enterprise Value	8,084	7,576	4,436	7,481	19,677	49,536
Last Close Price	31.60	28.87	22.45	28.27	58.89	115.56
PE Ratio	90.29	83.07	172.29	171.07	34.55	39.11
Forward PE	66.53	76.99	109.65	42.51	18.02	29.79
PS Ratio	8.58	7.60	6.16	5.41	6.84	11.01
PB Ratio	1.99	1.85	1.45	1.82	3.70	7.42
P/TBV Ratio	2.18	1.99	1.56	1.82	3.71	7.42
P/FCF Ratio	-	-	207.85	-	38.02	35.35
P/OCF Ratio	-	-	28.90	319.12	30.80	32.97
EV/Sales Ratio	5.32	4.98	2.99	3.43	5.35	10.72
EV/EBITDA Ratio	36.86	187.07	-	-	25.02	30.99
EV/EBIT Ratio	261.06	244.66	-	-	25.25	31.07
EV/FCF Ratio	-10.12	-	100.92	-	29.70	34.39
Debt / Equity Ratio	0.16	0.16	0.08	0.10	0.16	0.06
Debt / EBITDA Ratio	4.94	4.46	3.44	2.17	0.93	0.23
Debt / FCF Ratio	-	-	11.74	-	1.60	0.30
Net Debt / Equity Ratio	-0.67	-0.73	-0.75	-0.76	-0.76	-0.92
Net Debt / EBITDA Ratio	-167.89	-112.70	61.80	95.50	-6.57	-3.94
Net Debt / FCF Ratio	5.34	7.65	-107.42	121.61	-7.80	-4.37
Asset Turnover	0.19	0.20	0.20	0.27	0.43	0.91
Inventory Turnover	0.72	0.89	1.08	1.22	2.01	3.76
Quick Ratio	4.37	4.39	4.61	5.90	3.71	5.91
Current Ratio	5.29	5.05	5.09	6.56	4.18	6.37
Return on Equity (ROE)	2.44%	2.21%	0.83%	1.04%	10.67%	32.61%
Return on Assets (ROA)	0.13%	0.26%	-0.71%	-0.46%	5.70%	19.54%
Return on Invested Capital (ROIC)	0.84%	1.76%	-3.49%	-2.27%	58.20%	250.34%
Return on Capital Employed (ROCE)	0.20%	0.50%	-1.30%	-0.90%	11.00%	22.50%
Earnings Yield	1.23%	1.20%	0.58%	0.58%	2.90%	2.56%
FCF Yield	-6.31%	-5.17%	0.48%	-0.34%	2.63%	2.83%
Dividend Yield	1.61%	1.73%	2.23%	1.77%	1.70%	1.73%
Payout Ratio	133.30%	148.18%	383.95%	592.84%	109.76%	-
Buyback Yield / Dilution	1.99%	2.57%	-0.56%	-1.23%	-11.42%	0.41%
Total Shareholder Return	3.64%	4.30%	1.66%	0.53%	-9.72%	2.14%

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