SMO ClinPlus CO.,LTD. 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	Apr '26 Apr 7, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	4,816	2,144	3,884	2,922	-	-
Market Cap Growth	91.28%	-44.81%	32.91%	-	-	-
Enterprise Value	4,180	1,274	3,000	2,179	-	-
Last Close Price	60.96	26.83	48.17	36.25	-	-
PE Ratio	44.21	20.14	28.83	40.35	-	-
Forward PE	44.17	17.78	26.00	-	-	-
PS Ratio	5.88	2.67	5.11	4.98	-	-
PB Ratio	3.84	1.83	3.59	3.07	-	-
P/TBV Ratio	3.85	1.83	3.60	3.07	-	-
P/FCF Ratio	139.69	-	37.13	89.95	-	-
P/OCF Ratio	120.22	-	33.82	72.26	-	-
EV/Sales Ratio	5.10	1.59	3.95	3.72	-	-
EV/EBITDA Ratio	36.58	12.89	22.21	30.14	-	-
EV/EBIT Ratio	41.22	13.63	22.98	31.70	-	-
EV/FCF Ratio	121.24	-	28.68	67.07	-	-
Debt / Equity Ratio	0.00	0.01	0.01	0.01	0.02	-
Debt / EBITDA Ratio	0.01	0.06	0.08	0.06	0.06	-
Debt / FCF Ratio	0.05	-	0.11	0.13	0.13	-
Net Debt / Equity Ratio	-0.51	-0.75	-0.84	-0.85	-0.57	-0.62
Net Debt / EBITDA Ratio	-5.92	-8.94	-6.69	-11.20	-1.86	-2.55
Net Debt / FCF Ratio	-18.45	85.80	-8.64	-24.92	-3.53	-5.61
Asset Turnover	0.57	0.57	0.60	0.75	1.45	1.37
Quick Ratio	5.09	5.43	4.72	5.43	2.16	2.19
Current Ratio	5.09	5.43	4.72	5.43	2.17	2.21
Return on Equity (ROE)	10.16%	9.45%	13.26%	12.26%	29.34%	24.34%
Return on Assets (ROA)	4.40%	4.18%	6.46%	5.49%	12.20%	9.73%
Return on Invested Capital (ROIC)	18.69%	35.00%	68.32%	51.22%	70.85%	66.42%
Return on Capital Employed (ROCE)	8.10%	8.00%	12.00%	7.20%	29.40%	23.10%
Earnings Yield	2.52%	4.96%	3.47%	2.48%	-	-
FCF Yield	0.72%	-0.48%	2.69%	1.11%	-	-
Dividend Yield	0.44%	0.93%	0.37%	0.23%	-	-
Payout Ratio	16.35%	20.75%	7.98%	-	-	-
Buyback Yield / Dilution	-26.47%	-0.06%	-11.32%	-20.98%	-	-
Total Shareholder Return	-26.02%	0.87%	-10.95%	-20.76%	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.