Empyrean Technology 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 19, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Jan '23 Jan 1, 2023	Jan '22 Jan 1, 2022
Market Capitalization	51,860	57,996	65,750	57,470	48,903	-
Market Cap Growth	-22.46%	-11.79%	14.41%	17.52%	-	-
Enterprise Value	50,934	56,596	63,450	54,503	45,356	-
Last Close Price	95.08	106.33	120.96	105.53	89.68	-
PE Ratio	-	951.02	600.58	286.32	263.62	-
Forward PE	130.25	140.83	200.17	190.72	206.02	-
PS Ratio	38.48	43.77	53.79	56.88	61.28	-
PB Ratio	9.95	11.02	13.14	12.02	10.51	-
P/TBV Ratio	10.60	11.76	14.08	13.01	11.15	-
P/FCF Ratio	-	154.52	-	429.41	1925.74	-
P/OCF Ratio	348.99	103.44	-	231.25	109.74	-
EV/Sales Ratio	37.80	42.72	51.91	53.94	56.83	-
EV/EBITDA Ratio	-	1062.94	13376.11	450.07	474.69	-
EV/EBIT Ratio	-	-	-	2155.40	2237.90	-
EV/FCF Ratio	-2158.63	150.79	-	407.24	1786.09	-
Debt / Equity Ratio	0.08	0.08	0.02	0.03	0.02	0.24
Debt / EBITDA Ratio	-	5.27	3.49	1.05	0.72	1.89
Debt / FCF Ratio	-	1.15	-	1.09	3.23	-
Net Debt / Equity Ratio	-0.18	-0.41	-0.51	-0.63	-0.77	-0.20
Net Debt / EBITDA Ratio	22.31	-40.58	-533.44	-24.86	-37.62	-1.79
Net Debt / FCF Ratio	39.67	-5.76	19.33	-22.49	-141.55	3.00
Asset Turnover	0.23	0.22	0.22	0.19	0.22	0.37
Inventory Turnover	3.31	2.70	1.68	1.10	1.26	1.37
Quick Ratio	3.53	4.43	7.55	7.08	8.90	1.89
Current Ratio	5.27	4.57	7.75	7.25	9.39	2.47
Return on Equity (ROE)	-0.42%	1.19%	2.24%	4.25%	6.57%	15.05%
Return on Assets (ROA)	-1.49%	-0.46%	-1.09%	0.29%	0.35%	2.65%
Return on Invested Capital (ROIC)	-3.72%	-1.52%	-4.52%	1.79%	2.19%	10.04%
Return on Capital Employed (ROCE)	-2.50%	-0.80%	-1.90%	0.50%	0.40%	4.60%
Earnings Yield	-0.04%	0.10%	0.17%	0.35%	0.38%	-
FCF Yield	-0.05%	0.65%	-0.20%	0.23%	0.05%	-
Dividend Yield	0.16%	0.14%	0.12%	0.14%	0.17%	-
Payout Ratio	-	137.78%	75.70%	41.38%	5.00%	6.85%
Buyback Yield / Dilution	-20.16%	-1.28%	-0.90%	-14.05%	-9.26%	-30.31%
Total Shareholder Return	-20.00%	-1.14%	-0.78%	-13.91%	-9.10%	-30.31%

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