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 27, 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	4,514	2,144	3,884	2,922	-	-
Market Cap Growth	75.31%	-44.81%	32.91%	-	-	-
Enterprise Value	3,878	1,274	3,000	2,179	-	-
Last Close Price	57.14	26.83	48.17	36.25	-	-
PE Ratio	41.44	20.14	28.83	40.35	-	-
Forward PE	-	17.34	26.00	-	-	-
PS Ratio	5.51	2.67	5.11	4.98	-	-
PB Ratio	3.60	1.83	3.59	3.07	-	-
P/TBV Ratio	3.61	1.83	3.60	3.07	-	-
P/FCF Ratio	130.94	-	37.13	89.95	-	-
P/OCF Ratio	112.69	-	33.82	72.26	-	-
EV/Sales Ratio	4.73	1.59	3.95	3.72	-	-
EV/EBITDA Ratio	33.94	12.89	22.21	30.14	-	-
EV/EBIT Ratio	38.24	13.63	22.98	31.70	-	-
EV/FCF Ratio	112.49	-	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	2.69%	4.96%	3.47%	2.48%	-	-
FCF Yield	0.76%	-0.48%	2.69%	1.11%	-	-
Dividend Yield	0.48%	0.93%	0.37%	0.23%	-	-
Payout Ratio	12.18%	20.75%	7.98%	-	-	-
Buyback Yield / Dilution	-26.47%	-0.06%	-11.32%	-20.98%	-	-
Total Shareholder Return	-25.99%	0.87%	-10.95%	-20.76%	-	-

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