HUAXI 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 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	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	2020 - 2016
Market Capitalization	22,916	24,360	21,814	20,370	19,766	25,856	Upgrade
Market Cap Growth	1.28%	11.67%	7.09%	3.05%	-23.55%	-21.07%	Upgrade
Last Close Price	8.73	9.28	8.21	7.60	7.35	9.50	Upgrade
PE Ratio	14.51	16.57	29.97	47.94	46.80	15.84	Upgrade
PS Ratio	4.88	5.28	5.59	6.43	5.96	5.06	Upgrade
PB Ratio	0.91	0.98	0.93	0.89	0.88	1.15	Upgrade
P/FCF Ratio	2.34	3.11	3.84	40.99	12.13	6.91	Upgrade
P/OCF Ratio	2.32	3.08	3.78	31.08	11.21	6.73	Upgrade
Debt / Equity Ratio	1.65	1.58	1.75	1.63	1.94	1.89	Upgrade
Debt / FCF Ratio	4.26	5.01	7.25	74.60	26.79	11.33	Upgrade
Net Debt / Equity Ratio	-1.17	-0.86	-0.60	-0.33	-0.97	-0.84	Upgrade
Net Debt / FCF Ratio	-3.02	-2.73	-2.50	-15.26	-13.34	-5.04	Upgrade
Asset Turnover	0.04	0.05	0.04	0.03	0.03	0.06	Upgrade
Quick Ratio	1.52	1.30	1.23	1.19	1.50	1.49	Upgrade
Current Ratio	1.67	1.47	1.52	1.53	1.64	1.62	Upgrade
Return on Equity (ROE)	6.36%	6.07%	3.14%	1.86%	1.86%	7.69%	Upgrade
Return on Assets (ROA)	1.46%	1.43%	0.77%	0.45%	0.43%	1.94%	Upgrade
Return on Invested Capital (ROIC)	2.47%	2.36%	1.47%	0.84%	1.00%	3.12%	Upgrade
Earnings Yield	6.82%	6.04%	3.34%	2.09%	2.14%	6.31%	Upgrade
FCF Yield	42.82%	32.16%	26.06%	2.44%	8.24%	14.47%	Upgrade
Dividend Yield	2.39%	2.25%	1.04%	0.66%	0.41%	1.05%	Upgrade
Payout Ratio	61.56%	70.80%	109.47%	201.49%	244.24%	59.43%	Upgrade
Buyback Yield / Dilution	3.01%	-0.97%	2.11%	-0.61%	-0.28%	0.26%	Upgrade
Total Shareholder Return	5.40%	1.29%	3.15%	0.04%	0.13%	1.31%	Upgrade

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