New Media Lab Ratios and Metrics

Market cap in millions HKD. Fiscal year is January - December.

Millions HKD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 9, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	198	210	186	-	-	-
Market Cap Growth	3.13%	12.90%	-	-	-	-
Enterprise Value	90	103	234	-	-	-
Last Close Price	0.33	0.31	0.25	-	-	-
PE Ratio	16.02	15.57	12.81	-	-	-
PS Ratio	1.01	1.01	0.84	-	-	-
PB Ratio	1.05	1.07	0.93	-	-	-
P/TBV Ratio	1.06	1.08	0.93	-	-	-
P/FCF Ratio	6.38	6.21	4.58	-	-	-
P/OCF Ratio	6.14	5.99	4.45	-	-	-
EV/Sales Ratio	0.46	0.50	1.06	-	-	-
EV/EBITDA Ratio	3.69	6.56	10.28	-	-	-
EV/EBIT Ratio	9.19	9.35	12.71	-	-	-
EV/FCF Ratio	2.89	3.04	5.77	-	-	-
Debt / Equity Ratio	0.22	0.23	0.27	1.18	2.44	0.61
Debt / EBITDA Ratio	1.67	1.76	1.55	1.22	1.87	0.56
Debt / FCF Ratio	1.30	1.33	1.34	2.23	4.30	0.82
Net Debt / Equity Ratio	-0.58	-0.53	-0.44	0.90	1.91	0.03
Net Debt / EBITDA Ratio	-7.52	-6.69	-3.87	1.15	1.86	0.04
Net Debt / FCF Ratio	-3.49	-3.10	-2.17	1.70	3.36	0.04
Asset Turnover	0.72	0.73	0.92	1.18	1.45	-
Quick Ratio	6.49	5.38	5.74	1.53	1.00	1.81
Current Ratio	6.63	5.51	5.88	1.70	1.09	1.88
Return on Equity (ROE)	6.37%	6.79%	10.67%	68.26%	66.75%	-
Return on Assets (ROA)	2.25%	2.43%	4.81%	16.09%	16.25%	-
Return on Invested Capital (ROIC)	12.02%	10.09%	11.42%	33.38%	37.36%	74.73%
Return on Capital Employed (ROCE)	4.30%	4.60%	7.30%	40.00%	38.80%	68.90%
Earnings Yield	6.24%	6.42%	7.81%	-	-	-
FCF Yield	15.67%	16.11%	21.82%	-	-	-
Dividend Yield	15.15%	13.47%	4.80%	-	-	-
Payout Ratio	139.30%	127.64%	68.85%	30.43%	133.14%	51.01%
Buyback Yield / Dilution	-1.00%	-15.60%	-15.34%	-	-	-
Total Shareholder Return	13.28%	-2.13%	-10.54%	-	-	-

Source: S&P Capital IQ. Standard template. Financial Sources.