Shanxi Securities 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 - 2015
Period Ending	Dec '25 Dec 4, 2025	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 - 2015
Market Capitalization	21,754	22,544	19,349	19,026	23,692	32,128	Upgrade
Market Cap Growth	-14.04%	16.51%	1.70%	-19.70%	-26.26%	37.01%	Upgrade
Last Close Price	6.06	6.18	5.16	5.01	6.10	8.14	Upgrade
PE Ratio	24.42	31.67	31.22	33.12	29.48	42.79	Upgrade
PS Ratio	6.42	7.20	5.63	4.54	5.98	9.84	Upgrade
PB Ratio	1.17	1.23	1.07	1.07	1.34	1.84	Upgrade
P/FCF Ratio	6.78	2.87	27.24	18.53	18.89	-	Upgrade
P/OCF Ratio	6.44	2.80	20.91	15.51	16.52	-	Upgrade
Debt / Equity Ratio	1.97	2.12	2.22	2.20	2.14	1.73	Upgrade
Debt / FCF Ratio	11.41	4.93	56.78	38.28	30.24	-	Upgrade
Asset Turnover	0.04	0.04	0.04	0.05	0.06	0.06	Upgrade
Quick Ratio	1.57	1.56	1.66	1.50	1.49	1.37	Upgrade
Current Ratio	1.75	1.72	1.83	1.70	1.66	1.60	Upgrade
Return on Equity (ROE)	4.80%	3.79%	3.29%	3.19%	4.62%	4.97%	Upgrade
Return on Assets (ROA)	1.07%	0.87%	0.74%	0.71%	1.17%	1.29%	Upgrade
Earnings Yield	4.19%	3.16%	3.20%	3.02%	3.39%	2.34%	Upgrade
FCF Yield	14.75%	34.87%	3.67%	5.40%	5.29%	-4.90%	Upgrade
Dividend Yield	1.68%	1.62%	1.74%	1.60%	1.97%	1.35%	Upgrade
Payout Ratio	113.13%	146.91%	152.15%	185.23%	124.16%	99.56%	Upgrade
Buyback Yield / Dilution	-6.67%	-	-	-	-11.86%	-13.45%	Upgrade
Total Shareholder Return	-4.99%	1.62%	1.74%	1.60%	-9.89%	-12.10%	Upgrade

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