Bluebik Group 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 26, 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	3,680	3,060	7,801	10,289	13,350	8,125
Market Cap Growth	-45.88%	-60.77%	-24.19%	-22.93%	64.31%	-
Enterprise Value	3,158	2,577	7,471	9,861	12,952	7,698
Last Close Price	18.40	15.30	38.70	50.85	71.54	43.28
PE Ratio	10.80	8.98	25.91	36.94	105.04	122.19
Forward PE	9.75	8.47	22.51	28.67	64.38	89.77
PS Ratio	2.38	1.98	5.18	7.84	23.68	26.75
PB Ratio	1.72	1.43	3.89	5.23	20.99	14.94
P/TBV Ratio	3.22	2.67	7.76	10.59	21.94	14.94
P/FCF Ratio	15.72	13.07	25.79	2028.67	310.42	110.44
P/OCF Ratio	15.48	12.87	25.56	213.16	274.43	100.79
PEG Ratio	-	0.51	0.51	0.51	1.06	-
EV/Sales Ratio	2.04	1.67	4.96	7.51	22.97	25.35
EV/EBITDA Ratio	8.01	7.91	25.24	33.84	98.24	97.64
EV/EBIT Ratio	8.50	8.21	26.32	34.84	101.15	100.58
EV/FCF Ratio	13.49	11.01	24.69	1944.23	301.16	104.63
Debt / Equity Ratio	0.03	0.03	0.03	0.04	0.03	0.02
Debt / EBITDA Ratio	0.18	0.18	0.22	0.26	0.12	0.12
Debt / FCF Ratio	0.26	0.26	0.22	15.51	0.37	0.13
Net Debt / Equity Ratio	-0.25	-0.25	-0.25	-0.23	-0.65	-0.45
Net Debt / EBITDA Ratio	-1.64	-1.64	-1.66	-1.58	-3.13	-3.09
Net Debt / FCF Ratio	-2.28	-2.28	-1.63	-90.97	-9.61	-3.32
Asset Turnover	0.60	0.60	0.61	0.81	0.77	0.74
Inventory Turnover	35.42	35.42	20.11	17.89	14.74	10.29
Quick Ratio	3.89	3.89	3.44	3.56	4.31	3.85
Current Ratio	4.13	4.13	3.64	3.82	4.51	6.32
Return on Equity (ROE)	16.74%	16.74%	15.80%	23.29%	22.14%	20.34%
Return on Assets (ROA)	7.62%	7.62%	7.18%	10.91%	10.99%	11.69%
Return on Invested Capital (ROIC)	18.65%	18.77%	16.94%	29.54%	42.89%	35.59%
Return on Capital Employed (ROCE)	13.50%	13.50%	13.10%	13.30%	19.50%	13.70%
Earnings Yield	9.26%	11.13%	3.86%	2.71%	0.95%	0.82%
FCF Yield	6.36%	7.65%	3.88%	0.05%	0.32%	0.91%
Dividend Yield	2.61%	3.14%	0.57%	0.41%	0.30%	0.47%
Payout Ratio	12.91%	12.91%	13.79%	16.68%	29.51%	139.10%
Buyback Yield / Dilution	-	-	-1.06%	-7.74%	-34.43%	-82.97%
Total Shareholder Return	2.62%	3.14%	-0.49%	-7.33%	-34.13%	-82.49%

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