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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 2, 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
Market Capitalization	7,018	5,398	7,108	7,553	7,106	6,935
Market Cap Growth	0%	-24.05%	-5.89%	6.29%	2.47%	-
Enterprise Value	22,832	20,275	19,242	20,089	14,331	10,825
Last Close Price	7.80	6.00	7.90	8.14	7.55	7.03
PE Ratio	6.51	5.01	4.88	6.92	6.35	7.29
Forward PE	5.23	4.16	4.89	7.16	-	-
PS Ratio	0.75	0.57	0.72	1.06	1.30	1.41
PB Ratio	0.71	0.55	0.82	1.01	1.19	1.41
P/TBV Ratio	0.80	0.62	0.93	1.18	1.27	1.44
P/FCF Ratio	-	-	242.33	-	-	-
P/OCF Ratio	-	-	10.36	-	-	-
EV/Sales Ratio	2.42	2.15	1.94	2.81	2.61	2.20
EV/EBITDA Ratio	11.16	10.13	8.93	12.17	10.97	7.67
EV/EBIT Ratio	12.45	11.15	9.66	13.21	11.81	7.98
EV/FCF Ratio	-11.33	-	656.00	-	-	-
Debt / Equity Ratio	1.62	1.62	1.61	1.72	1.31	0.95
Debt / EBITDA Ratio	7.87	7.87	6.39	7.69	5.90	3.30
Debt / FCF Ratio	-	-	473.47	-	-	-
Net Debt / Equity Ratio	1.51	1.51	1.44	1.54	1.18	0.79
Net Debt / EBITDA Ratio	7.44	7.44	5.79	6.96	5.38	2.77
Net Debt / FCF Ratio	-7.39	-7.39	424.94	-3.85	-2.25	-3.05
Asset Turnover	0.26	0.26	0.35	0.36	0.41	0.51
Inventory Turnover	0.23	0.23	0.30	0.28	0.30	0.36
Quick Ratio	0.06	0.06	0.10	0.22	0.21	0.33
Current Ratio	1.38	1.38	1.57	2.75	3.25	3.88
Return on Equity (ROE)	13.27%	13.27%	18.49%	18.05%	24.85%	30.04%
Return on Assets (ROA)	3.16%	3.16%	4.43%	4.77%	5.65%	8.70%
Return on Invested Capital (ROIC)	5.93%	6.22%	7.58%	7.59%	9.17%	14.32%
Return on Capital Employed (ROCE)	10.40%	10.40%	12.90%	8.80%	10.60%	15.70%
Earnings Yield	15.36%	19.96%	20.49%	14.46%	15.74%	13.72%
FCF Yield	-28.71%	-37.33%	0.41%	-39.46%	-44.02%	-18.44%
Dividend Yield	6.58%	8.33%	-	3.07%	6.88%	5.97%
Payout Ratio	-	-	15.43%	40.93%	51.41%	26.27%
Buyback Yield / Dilution	-	-	-5.11%	0.01%	-9.06%	-25.73%
Total Shareholder Return	6.58%	8.33%	-5.11%	3.08%	-2.17%	-19.76%

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