Haitian Water Group 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	2019 - 2016
Period Ending	Apr '26 Apr 28, 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	2019 - 2016
Market Capitalization	4,304	4,124	3,837	4,137	5,326	-	Upgrade
Market Cap Growth	10.95%	7.46%	-7.25%	-22.31%	-	-	Upgrade
Enterprise Value	7,928	6,271	5,672	5,865	6,702	-	Upgrade
PE Ratio	15.91	13.53	15.86	19.41	24.92	-	Upgrade
PS Ratio	1.71	2.72	3.01	3.49	4.92	-	Upgrade
PB Ratio	1.39	1.38	1.39	1.71	2.28	-	Upgrade
P/FCF Ratio	-	47.25	-	37.39	-	-	Upgrade
P/OCF Ratio	-	9.02	11.86	10.61	14.61	-	Upgrade
EV/Sales Ratio	3.16	4.13	4.44	4.94	6.19	-	Upgrade
EV/EBITDA Ratio	11.69	9.26	9.98	11.22	13.87	-	Upgrade
EV/EBIT Ratio	19.08	14.41	16.15	17.80	21.02	-	Upgrade
EV/FCF Ratio	-22.83	71.86	-	53.01	-	-	Upgrade
Debt / Equity Ratio	1.45	0.86	0.84	0.94	0.86	1.22	Upgrade
Debt / EBITDA Ratio	6.63	3.77	4.08	4.32	4.14	4.22	Upgrade
Debt / FCF Ratio	-	29.35	-	20.44	-	-	Upgrade
Net Debt / Equity Ratio	1.09	0.66	0.61	0.65	0.61	1.03	Upgrade
Net Debt / EBITDA Ratio	4.98	2.89	2.96	2.99	2.93	3.56	Upgrade
Net Debt / FCF Ratio	-9.71	22.44	-28.76	14.14	-6.50	-26.35	Upgrade
Quick Ratio	1.09	0.97	0.87	0.77	0.83	0.45	Upgrade
Current Ratio	1.24	1.07	0.95	0.85	0.95	0.66	Upgrade
Asset Turnover	0.33	0.24	0.21	0.21	0.22	0.22	Upgrade
Return on Equity (ROE)	9.83%	11.50%	9.15%	9.05%	11.71%	13.93%	Upgrade
Return on Assets (ROA)	3.40%	4.23%	3.64%	3.69%	4.09%	4.76%	Upgrade
Return on Capital Employed (ROCE)	6.50%	8.80%	7.60%	7.90%	7.80%	9.10%	Upgrade
Earnings Yield	6.14%	7.39%	6.31%	5.15%	4.01%	-	Upgrade
FCF Yield	-8.07%	2.12%	-1.52%	2.67%	-4.09%	-	Upgrade
Dividend Yield	-	-	3.38%	-	1.27%	-	Upgrade
Payout Ratio	47.44%	73.02%	40.11%	82.37%	74.11%	55.84%	Upgrade
Buyback Yield / Dilution	4.41%	0.75%	-0.40%	-6.94%	-25.67%	0.85%	Upgrade
Total Shareholder Return	4.41%	0.75%	2.98%	-6.94%	-24.39%	0.85%	Upgrade

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