Assetwise PCL Ratios and Metrics

Market cap in millions THB. Fiscal year is January - December.

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 10, 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
Market Capitalization	6,253	7,108	7,553	7,106	6,935	-
Market Cap Growth	-11.46%	-5.89%	6.29%	2.47%	-	-
Enterprise Value	21,129	19,242	20,089	14,331	10,825	-
Last Close Price	6.95	7.90	8.14	7.55	7.03	-
PE Ratio	7.39	4.88	6.92	6.35	7.29	-
Forward PE	5.21	4.89	7.16	-	-	-
PS Ratio	0.75	0.72	1.06	1.30	1.41	-
PB Ratio	0.67	0.82	1.01	1.19	1.41	-
P/TBV Ratio	0.75	0.93	1.18	1.27	1.44	-
P/FCF Ratio	-	242.33	-	-	-	-
P/OCF Ratio	-	10.36	-	-	-	-
PEG Ratio	-	0.91	0.91	-	-	-
EV/Sales Ratio	2.52	1.94	2.81	2.61	2.20	-
EV/EBITDA Ratio	13.71	8.93	12.17	10.97	7.67	-
EV/EBIT Ratio	15.66	9.66	13.21	11.81	7.98	-
EV/FCF Ratio	-8.44	656.00	-	-	-	-
Debt / Equity Ratio	1.62	1.61	1.72	1.31	0.95	1.75
Debt / EBITDA Ratio	9.65	6.39	7.69	5.90	3.30	3.59
Debt / FCF Ratio	-	473.63	-	-	-	23.79
Asset Turnover	0.25	0.35	0.36	0.41	0.51	0.56
Inventory Turnover	0.21	0.30	0.28	0.30	0.36	0.38
Quick Ratio	0.08	0.10	0.22	0.21	0.33	0.12
Current Ratio	1.49	1.57	2.75	3.25	3.88	2.35
Return on Equity (ROE)	10.33%	18.49%	18.05%	24.85%	30.04%	43.40%
Return on Assets (ROA)	2.56%	4.43%	4.77%	5.65%	8.70%	8.92%
Return on Invested Capital (ROIC)	4.76%	7.58%	7.59%	9.17%	14.32%	15.58%
Return on Capital Employed (ROCE)	8.10%	12.90%	8.80%	10.60%	15.70%	21.40%
Earnings Yield	13.53%	20.49%	14.46%	15.74%	13.72%	-
FCF Yield	-40.03%	0.41%	-39.46%	-44.02%	-18.44%	-
Dividend Yield	-	-	3.07%	6.88%	5.97%	-
Payout Ratio	0.00%	15.43%	40.93%	51.41%	26.27%	33.17%
Buyback Yield / Dilution	-1.24%	-5.14%	0.01%	-9.06%	-25.73%	-369.81%
Total Shareholder Return	-1.24%	-5.14%	3.08%	-2.17%	-19.76%	-369.81%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.