Youlife Group Inc. American Depositary Shares

YOUL

YOULYoulife Group Inc. American Depositary Shares US flag

NASDAQ Global Market

0.53

USD

-0.01

- -

40.31MMarket Cap

Profitability (CNY)

API Chat

	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -
Return on Assets (%)	- -	9.44	-5.17	4.01
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	0.74
Gross Margin (%)	17.56	14.67	14.45	10.36
EBITDA Margin (%)	-20.85	0.58	4.24	1.79
Operating Margin (%)	-23.41	-1.39	2.56	0.36
Incremental Operating Margin (%)	- -	- -	27.06	-12.57
Pretax Margin (%)	-10.02	3.59	-2.6	2.72
Profit Margin (%)	-12.92	7.27	-3.3	2.32
Net Income to Common Margin (%)	-30.87	7.27	-3.3	2.32
Effective Tax Rate (%)	- -	- -	- -	15.35
Dvd Payout Ratio (%)	57.81	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -

Credit (CNY)

API Chat

	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	50	73	85	158
ST Debt	8	33	55	133
LT Debt	43	40	29	25
Total Debt/EBITDA	-0.33	9.15	1.26	4.78
Net Debt/EBITDA	2.04	-20.01	-1.18	-0.55
Total Debt/EBIT	-0.3	-3.85	2.09	23.41
Net Debt/EBIT	1.82	8.41	-1.95	-2.69
EBITDA to Interest Expense	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -
Common Equity/Total Assets	-65.76	-49.17	-68.45	-46.65
Long-Term Debt/Equity (%)	- -	- -	4.99	3.38
Long-Term Debt/Capital (%)	-7.49	-8.82	-5.67	-6.33
Long-Term Debt/Total Assets (%)	4.32	3.55	3.23	2.05
Total Debt/Equity (%)	-13.04	-21.64	14.38	21.02
Total Debt/Capital (%)	-8.81	-16.16	-16.35	-39.34
Total Debt/Total Assets (%)	5.09	6.51	9.32	12.74
Net Debt to Equity	80.11	47.33	-13.44	-2.41
Net Debt/Capital (%)	35.13	25.04	12.29	3.32
EBITDA	-151	8	67	33
EBITDA-CapEx	-165	-95	66	33
Operating Income (Loss)	-169	-19	41	7

Liquidity (CNY)

API Chat

	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	1.24	0.46	0.44	0.31
Current Ratio	2.24	1.7	2.3	2.02
Quick Ratio	1.67	1.36	2.01	1.85
CFO/Avg Current Liab	- -	0.03	0.02	0.03
Common Equity/Total Assets	-65.76	-49.17	-68.45	-46.65
Long-Term Debt/Equity (%)	- -	- -	4.99	3.38
Long-Term Debt/Capital (%)	-7.49	-8.82	-5.67	-6.33
Long-Term Debt/Total Assets (%)	4.32	3.55	3.23	2.05
Total Debt/Equity (%)	-13.04	-21.64	14.38	21.02
Total Debt/Capital (%)	-8.81	-16.16	-16.35	-39.34
Total Debt/Total Assets (%)	5.09	6.51	9.32	12.74
CFO/Total Liabilities	-1.26	0.79	1.96	2.45
CFO/CapEx	-1.2	0.11	5.04	444.22
Altman's Z-Score	-0.28	0.79	1.45	1.32

Working Capital (CNY)

API Chat

	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	7.38	5.82	5.88
Days Sales Outstanding	- -	49.45	62.67	62.07
Inventory Turnover	- -	201.62	389.58	574.17
Days Inventory Outstanding	- -	1.81	0.94	0.64
Accounts Payable Turnover	- -	20.34	15.86	22.88
Accounts Payable Turnover Days	- -	17.94	23.01	15.95
Cash Conversion Cycle	- -	33.32	40.59	46.75
Inventory to Cash Days	- -	47.64	61.73	61.43
Inventories	8	3	4	2
Raw Materials	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -
Finished Goods	8	3	4	2
Other Inventory	- -	- -	- -	- -

Enterprise Value (CNY)

API Chat

	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	- -
- Cash & Cash Equivalents	308	185	127	144
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	29	27	19	19
+ Total Debt	50	73	85	158
Enterprise Value	-314	-86	-23	33
Total Capital	-569	-450	-518	-402
Total Debt/Capital (%)	-8.81	-16.16	-16.35	-39.34
Total Debt / EV	-0.16	-0.85	-3.76	4.78
EV/Sales	- -	- -	- -	0.02
EV/EBITDA	- -	- -	- -	1
EV/EBIT	- -	- -	- -	4.89
EV/Cash Flow to Firm	- -	- -	- -	2.76
EV/Free Cash Flow to Firm	- -	- -	- -	2.75
Diluted Market Cap	- -	- -	- -	- -
Diluted Enterprise Value	-229	-86	-23	33
EV per Share	- -	- -	- -	- -
TTM Sales	724	1,366	1,586	1,854
TTM EBITDA	-151	8	67	33
TTM Operating Income	-169	-19	41	7
TTM Cash Flow to Firm	-17	12	6	12
TTM Free Cash Flow to Firm	-3	115	8	12

Multiples (CNY)

API Chat

	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	4.89
Enterprise Value	-314	-86	-23	33
Low Price	- -	- -	- -	9.14
EV/Sales	- -	- -	- -	0.02
EV/EBITDA	- -	- -	- -	1
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -
EV/Sales Average	- -	- -	- -	0.02
EV/Sales High	- -	- -	- -	0.02
EV/Sales Low	- -	- -	- -	0.02
EV/EBITDA Average	1.52	-10.81	-0.33	1
EV/EBITDA High	1.52	-10.81	-0.33	1
EV/EBITDA Low	1.52	-10.81	-0.33	1
EV/EBIT Average	1.35	4.55	-0.56	4.89
EV/EBIT High	1.35	4.55	-0.56	4.89
EV/EBIT Low	1.35	4.55	-0.56	4.89
Last Price	- -	- -	- -	10
High Price	- -	- -	- -	39.47
Enterprise Value Average	-229	-86	-23	33
Enterprise Value High	-229	-86	-23	33
Enterprise Value Low	-229	-86	-23	33

Profitability (CNY)

API Chat

	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -
Return on Assets (%)	- -	9.44	-5.17	4.01
Return on Capital (%)	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	0.74
Gross Margin (%)	17.56	14.67	14.45	10.36
EBITDA Margin (%)	-20.85	0.58	4.24	1.79
Operating Margin (%)	-23.41	-1.39	2.56	0.36
Incremental Operating Margin (%)	- -	- -	27.06	-12.57
Pretax Margin (%)	-10.02	3.59	-2.6	2.72
Profit Margin (%)	-12.92	7.27	-3.3	2.32
Net Income to Common Margin (%)	-30.87	7.27	-3.3	2.32
Effective Tax Rate (%)	- -	- -	- -	15.35
Dvd Payout Ratio (%)	57.81	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -

Credit (CNY)

API Chat

	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	50	73	85	158
ST Debt	8	33	55	133
LT Debt	43	40	29	25
Total Debt/EBITDA	-0.33	9.15	1.26	4.78
Net Debt/EBITDA	2.04	-20.01	-1.18	-0.55
Total Debt/EBIT	-0.3	-3.85	2.09	23.41
Net Debt/EBIT	1.82	8.41	-1.95	-2.69
EBITDA to Interest Expense	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -
Common Equity/Total Assets	-65.76	-49.17	-68.45	-46.65
Long-Term Debt/Equity (%)	- -	- -	4.99	3.38
Long-Term Debt/Capital (%)	-7.49	-8.82	-5.67	-6.33
Long-Term Debt/Total Assets (%)	4.32	3.55	3.23	2.05
Total Debt/Equity (%)	-13.04	-21.64	14.38	21.02
Total Debt/Capital (%)	-8.81	-16.16	-16.35	-39.34
Total Debt/Total Assets (%)	5.09	6.51	9.32	12.74
Net Debt to Equity	80.11	47.33	-13.44	-2.41
Net Debt/Capital (%)	35.13	25.04	12.29	3.32
EBITDA	-151	8	67	33
EBITDA-CapEx	-165	-95	66	33
Operating Income (Loss)	-169	-19	41	7

Liquidity (CNY)

API Chat

	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	1.24	0.46	0.44	0.31
Current Ratio	2.24	1.7	2.3	2.02
Quick Ratio	1.67	1.36	2.01	1.85
CFO/Avg Current Liab	- -	0.03	0.02	0.03
Common Equity/Total Assets	-65.76	-49.17	-68.45	-46.65
Long-Term Debt/Equity (%)	- -	- -	4.99	3.38
Long-Term Debt/Capital (%)	-7.49	-8.82	-5.67	-6.33
Long-Term Debt/Total Assets (%)	4.32	3.55	3.23	2.05
Total Debt/Equity (%)	-13.04	-21.64	14.38	21.02
Total Debt/Capital (%)	-8.81	-16.16	-16.35	-39.34
Total Debt/Total Assets (%)	5.09	6.51	9.32	12.74
CFO/Total Liabilities	-1.26	0.79	1.96	2.45
CFO/CapEx	-1.2	0.11	5.04	444.22
Altman's Z-Score	-0.28	0.79	1.45	1.32

Working Capital (CNY)

API Chat

	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	7.38	5.82	5.88
Days Sales Outstanding	- -	49.45	62.67	62.07
Inventory Turnover	- -	201.62	389.58	574.17
Days Inventory Outstanding	- -	1.81	0.94	0.64
Accounts Payable Turnover	- -	20.34	15.86	22.88
Accounts Payable Turnover Days	- -	17.94	23.01	15.95
Cash Conversion Cycle	- -	33.32	40.59	46.75
Inventory to Cash Days	- -	47.64	61.73	61.43
Inventories	8	3	4	2
Raw Materials	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -
Finished Goods	8	3	4	2
Other Inventory	- -	- -	- -	- -

Enterprise Value (CNY)

API Chat

	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	- -
- Cash & Cash Equivalents	308	185	127	144
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Minority/Non Controlling Interest	29	27	19	19
+ Total Debt	50	73	85	158
Enterprise Value	-314	-86	-23	33
Total Capital	-569	-450	-518	-402
Total Debt/Capital (%)	-8.81	-16.16	-16.35	-39.34
Total Debt / EV	-0.16	-0.85	-3.76	4.78
EV/Sales	- -	- -	- -	0.02
EV/EBITDA	- -	- -	- -	1
EV/EBIT	- -	- -	- -	4.89
EV/Cash Flow to Firm	- -	- -	- -	2.76
EV/Free Cash Flow to Firm	- -	- -	- -	2.75
Diluted Market Cap	- -	- -	- -	- -
Diluted Enterprise Value	-229	-86	-23	33
EV per Share	- -	- -	- -	- -
TTM Sales	724	1,366	1,586	1,854
TTM EBITDA	-151	8	67	33
TTM Operating Income	-169	-19	41	7
TTM Cash Flow to Firm	-17	12	6	12
TTM Free Cash Flow to Firm	-3	115	8	12

Multiples (CNY)

API Chat

	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	4.89
Enterprise Value	-314	-86	-23	33
Low Price	- -	- -	- -	9.14
EV/Sales	- -	- -	- -	0.02
EV/EBITDA	- -	- -	- -	1
Price/Earnings	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	- -
Price/Earnings High	- -	- -	- -	- -
Price/Earnings Low	- -	- -	- -	- -
Price/Book Value	- -	- -	- -	- -
Price/Book Value Average	- -	- -	- -	- -
Price/Book Value High	- -	- -	- -	- -
Price/Book Value Low	- -	- -	- -	- -
Price/Tangible Book Value	- -	- -	- -	- -
Price/Tangible Book Value Average	- -	- -	- -	- -
Price/Tangible Book Value High	- -	- -	- -	- -
Price/Tangible Book Value Low	- -	- -	- -	- -
Price/Sales	- -	- -	- -	- -
Price/Sales Average	- -	- -	- -	- -
Price/Sales High	- -	- -	- -	- -
Price/Sales Low	- -	- -	- -	- -
Price/Cash Flow	- -	- -	- -	- -
Price/Cash Flow Average	- -	- -	- -	- -
Price/Cash Flow High	- -	- -	- -	- -
Price/Cash Flow Low	- -	- -	- -	- -
Price/Free Cash Flow Average	- -	- -	- -	- -
Price/Free Cash Flow High	- -	- -	- -	- -
Price/Free Cash Flow Low	- -	- -	- -	- -
EV/Sales Average	- -	- -	- -	0.02
EV/Sales High	- -	- -	- -	0.02
EV/Sales Low	- -	- -	- -	0.02
EV/EBITDA Average	1.52	-10.81	-0.33	1
EV/EBITDA High	1.52	-10.81	-0.33	1
EV/EBITDA Low	1.52	-10.81	-0.33	1
EV/EBIT Average	1.35	4.55	-0.56	4.89
EV/EBIT High	1.35	4.55	-0.56	4.89
EV/EBIT Low	1.35	4.55	-0.56	4.89
Last Price	- -	- -	- -	10
High Price	- -	- -	- -	39.47
Enterprise Value Average	-229	-86	-23	33
Enterprise Value High	-229	-86	-23	33
Enterprise Value Low	-229	-86	-23	33

	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	70	70	70	76
Diluted Weighted Avg Shares	70	70	70	- -
Basic Weighted Avg Shares	70	70	70	- -
Revenue per Share	10.34	19.51	22.65	- -
EBITDA per Share	-2.16	0.11	0.96	- -
Operating Income per Share	-2.42	-0.27	0.58	- -
Basic EPS, GAAP	-3.19	1.42	-0.75	- -
Basic EPS from Cont Ops	-1.3	1.13	-0.75	- -
Diluted EPS, GAAP	-3.19	1.42	-0.75	- -
Diluted EPS from Cont Ops	-1.3	1.13	-0.75	- -
Dividend per Share	- -	- -	- -	- -
Cash Flow per Share	-0.25	0.16	0.09	- -
Free Cash Flow per Basic Share	-0.45	-1.31	0.07	- -
Cash & Equivalents per Share	5.6	2.65	1.81	- -
Book Value per Share	-9.25	-7.85	-8.88	- -
Tangible Book Value per Share	-5.56	-4.98	8.27	- -

Youlife Group Inc. American Depositary Shares

Profitability (CNY)

Credit (CNY)

Liquidity (CNY)

Working Capital (CNY)

Enterprise Value (CNY)

Multiples (CNY)

Profitability (CNY)

Credit (CNY)

Liquidity (CNY)

Working Capital (CNY)

Enterprise Value (CNY)

Multiples (CNY)

Per Share Data Items (CNY)