ChinaLin 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	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	2019 - 2015
Market Capitalization	46,548	41,391	40,770	35,586	36,882	40,689	Upgrade
Market Cap Growth	6.29%	1.52%	14.57%	-3.51%	-9.36%	0.87%	Upgrade
Last Close Price	17.24	15.29	15.05	13.09	13.51	14.79	Upgrade
PE Ratio	95.30	117.20	1286.68	76.58	76.25	50.08	Upgrade
PS Ratio	29.74	29.70	41.30	26.28	27.45	28.17	Upgrade
PB Ratio	6.47	6.22	6.43	5.59	5.89	6.76	Upgrade
P/FCF Ratio	21.76	11.43	-	-	-	3.81	Upgrade
P/OCF Ratio	21.23	11.30	-	-	-	3.78	Upgrade
Debt / Equity Ratio	1.15	0.78	0.66	0.83	0.63	1.75	Upgrade
Debt / FCF Ratio	3.88	1.44	-	-	-	0.99	Upgrade
Net Debt / Equity Ratio	-0.95	-1.24	-1.07	-0.88	-1.15	0.00	Upgrade
Net Debt / FCF Ratio	-3.20	-2.27	16.16	40.16	1.16	0	Upgrade
Asset Turnover	0.06	0.06	0.05	0.07	0.06	0.07	Upgrade
Quick Ratio	0.96	1.10	1.23	1.14	1.10	0.74	Upgrade
Current Ratio	1.10	1.23	1.39	1.28	1.23	0.81	Upgrade
Return on Equity (ROE)	7.11%	5.43%	0.50%	7.36%	7.88%	14.31%	Upgrade
Return on Assets (ROA)	1.74%	1.60%	0.16%	2.25%	2.13%	3.93%	Upgrade
Return on Invested Capital (ROIC)	2.66%	3.31%	1.65%	3.91%	3.27%	5.79%	Upgrade
Earnings Yield	1.06%	0.85%	0.08%	1.31%	1.31%	2.00%	Upgrade
FCF Yield	4.60%	8.75%	-1.03%	-0.39%	-16.87%	26.27%	Upgrade
Dividend Yield	0.23%	0.26%	0.03%	0.40%	0.40%	0.61%	Upgrade
Payout Ratio	30.80%	23.37%	760.56%	47.02%	63.52%	24.01%	Upgrade
Buyback Yield / Dilution	1.97%	-	1.22%	-1.24%	0.31%	1.89%	Upgrade
Total Shareholder Return	2.20%	0.26%	1.25%	-0.84%	0.71%	2.50%	Upgrade

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