Hunan Development 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 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2016
Period Ending	Apr '26 Apr 28, 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	2021 - 2017
Market Capitalization	6,730	5,477	4,386	4,461	6,187	4,122	Upgrade
Market Cap Growth	40.64%	24.87%	-1.67%	-27.91%	50.11%	27.40%	Upgrade
Enterprise Value	6,095	4,862	3,937	4,175	5,666	3,360	Upgrade
PE Ratio	90.63	75.93	64.69	90.17	89.48	34.42	Upgrade
PS Ratio	19.28	15.69	13.02	15.25	14.71	8.62	Upgrade
PB Ratio	2.11	1.72	1.38	1.29	1.79	1.31	Upgrade
P/FCF Ratio	44.64	36.32	67.10	15.35	-	-	Upgrade
P/OCF Ratio	27.26	22.18	23.69	12.07	78.75	-	Upgrade
EV/Sales Ratio	17.46	13.93	11.69	14.27	13.47	7.02	Upgrade
EV/EBITDA Ratio	38.41	30.91	23.17	33.65	48.04	23.39	Upgrade
EV/EBIT Ratio	90.71	72.36	50.31	111.32	134.84	45.43	Upgrade
EV/FCF Ratio	40.42	32.24	60.23	14.36	-	-	Upgrade
Debt / Equity Ratio	0.06	0.06	0.03	-	0	0.03	Upgrade
Debt / EBITDA Ratio	1.26	1.26	0.59	-	0.00	0.69	Upgrade
Debt / FCF Ratio	1.32	1.32	1.53	-	-	-	Upgrade
Net Debt / Equity Ratio	-0.21	-0.21	-0.18	-0.22	-0.22	-0.23	Upgrade
Net Debt / EBITDA Ratio	-4.27	-4.27	-3.30	-6.16	-6.37	-5.14	Upgrade
Net Debt / FCF Ratio	-4.45	-4.45	-8.58	-2.63	21.35	3.33	Upgrade
Quick Ratio	7.38	7.38	6.37	7.67	5.48	6.87	Upgrade
Current Ratio	8.96	8.96	8.54	10.50	8.09	10.44	Upgrade
Asset Turnover	0.10	0.10	0.10	0.08	0.12	0.14	Upgrade
Return on Equity (ROE)	2.10%	2.10%	1.87%	1.25%	2.08%	3.79%	Upgrade
Return on Assets (ROA)	1.20%	1.20%	1.39%	0.65%	0.75%	1.39%	Upgrade
Return on Capital Employed (ROCE)	2.00%	2.00%	2.40%	1.10%	1.20%	2.30%	Upgrade
Earnings Yield	1.07%	1.32%	1.55%	1.11%	1.12%	2.90%	Upgrade
FCF Yield	2.24%	2.75%	1.49%	6.52%	-0.57%	-5.37%	Upgrade
Dividend Yield	0.34%	0.42%	0.53%	0.53%	-	1.14%	Upgrade
Payout Ratio	39.80%	39.80%	34.93%	-	68.60%	43.07%	Upgrade
Buyback Yield / Dilution	0.26%	0.26%	-0.52%	2.44%	-0.10%	1.20%	Upgrade
Total Shareholder Return	0.60%	0.68%	0.02%	2.97%	-0.10%	2.34%	Upgrade

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