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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 18, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Dec '21 Dec 31, 2021
Market Capitalization	3,778	4,111	2,144	3,884	2,922	-
Market Cap Growth	74.52%	91.81%	-44.81%	32.91%	-	-
Enterprise Value	3,204	3,475	1,274	3,000	2,179	-
Last Close Price	47.82	52.04	26.83	48.17	36.25	-
PE Ratio	33.01	37.50	20.14	28.83	40.35	-
Forward PE	-	37.71	17.34	26.00	-	-
PS Ratio	4.39	4.88	2.67	5.11	4.98	-
PB Ratio	2.95	3.24	1.83	3.59	3.07	-
P/TBV Ratio	2.95	3.24	1.83	3.60	3.07	-
P/FCF Ratio	122.81	147.57	-	37.13	89.95	-
P/OCF Ratio	94.06	115.19	-	33.82	72.26	-
EV/Sales Ratio	3.72	4.13	1.59	3.95	3.72	-
EV/EBITDA Ratio	21.98	24.58	12.89	22.21	30.14	-
EV/EBIT Ratio	23.34	25.87	13.63	22.98	31.70	-
EV/FCF Ratio	104.14	124.74	-	28.68	67.07	-
Debt / Equity Ratio	0.00	0.00	0.01	0.01	0.01	0.02
Debt / EBITDA Ratio	0.03	0.03	0.06	0.08	0.06	0.06
Debt / FCF Ratio	0.14	0.16	-	0.11	0.13	0.13
Net Debt / Equity Ratio	-0.45	-0.48	-0.75	-0.84	-0.85	-0.57
Net Debt / EBITDA Ratio	-3.97	-4.34	-8.94	-6.69	-11.20	-1.86
Net Debt / FCF Ratio	-18.67	-22.01	85.80	-8.64	-24.92	-3.53
Asset Turnover	0.59	0.57	0.57	0.60	0.75	1.45
Quick Ratio	4.98	4.82	5.43	4.72	5.43	2.16
Current Ratio	4.99	4.83	5.43	4.72	5.43	2.17
Return on Equity (ROE)	9.28%	8.98%	9.45%	13.26%	12.26%	29.34%
Return on Assets (ROA)	5.83%	5.65%	4.18%	6.46%	5.49%	12.20%
Return on Invested Capital (ROIC)	17.33%	24.34%	35.00%	68.32%	51.22%	70.85%
Return on Capital Employed (ROCE)	10.70%	10.60%	8.00%	12.00%	7.20%	29.40%
Earnings Yield	3.02%	2.67%	4.96%	3.47%	2.48%	-
FCF Yield	0.81%	0.68%	-0.48%	2.69%	1.11%	-
Dividend Yield	0.55%	-	0.93%	0.37%	0.23%	-
Payout Ratio	11.66%	12.15%	20.75%	7.98%	-	-
Buyback Yield / Dilution	1.49%	-0.78%	-0.06%	-11.32%	-20.98%	-
Total Shareholder Return	2.04%	-0.78%	0.87%	-10.95%	-20.76%	-

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