Chic Republic 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	Jul '26 Jul 13, 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	422	340	598	870	1,088	-
Market Cap Growth	10.71%	-43.18%	-31.25%	-20.00%	-	-
Enterprise Value	1,164	1,139	1,237	1,362	1,695	-
Last Close Price	0.31	0.25	0.44	0.64	0.80	-
PE Ratio	43.69	-	-	60.61	65.61	-
PS Ratio	0.66	0.55	1.01	1.26	1.41	-
PB Ratio	0.51	0.42	0.73	1.02	1.31	-
P/TBV Ratio	0.52	0.42	0.74	1.04	1.32	-
P/FCF Ratio	7.27	36.92	-	11.24	16.00	-
P/OCF Ratio	5.65	8.82	4.02	7.15	14.33	-
EV/Sales Ratio	1.82	1.84	2.09	1.97	2.20	-
EV/EBITDA Ratio	8.54	13.09	20.60	12.18	15.05	-
EV/EBIT Ratio	28.86	54.38	-	26.27	31.50	-
EV/FCF Ratio	20.08	123.71	-	17.58	24.93	-
Debt / Equity Ratio	1.01	1.03	1.02	0.69	0.86	1.64
Debt / EBITDA Ratio	6.09	7.01	8.48	3.94	4.77	6.12
Debt / FCF Ratio	14.32	90.75	-	7.51	10.50	10.11
Net Debt / Equity Ratio	0.91	0.93	0.92	0.57	0.68	1.46
Net Debt / EBITDA Ratio	7.13	8.65	12.51	4.35	5.00	7.25
Net Debt / FCF Ratio	12.82	81.77	-10.06	6.27	8.28	8.98
Asset Turnover	0.35	0.34	0.34	0.42	0.44	0.36
Inventory Turnover	2.14	2.01	2.03	2.98	3.01	2.30
Quick Ratio	0.56	0.52	0.39	0.75	0.84	0.46
Current Ratio	0.89	0.88	0.76	1.06	1.20	0.73
Return on Equity (ROE)	1.23%	-1.11%	-3.41%	1.69%	2.31%	3.18%
Return on Assets (ROA)	1.38%	0.71%	-0.00%	1.95%	1.90%	2.02%
Return on Invested Capital (ROIC)	2.58%	1.33%	-0.00%	2.05%	2.93%	3.18%
Return on Capital Employed (ROCE)	2.80%	1.40%	0.00%	4.10%	3.90%	4.70%
Earnings Yield	2.29%	-2.35%	-4.46%	1.65%	1.52%	-
FCF Yield	13.75%	2.71%	-12.48%	8.90%	6.25%	-
Dividend Yield	-	-	-	-	0.31%	-
Payout Ratio	-	-	-	23.67%	603.07%	103.74%
Buyback Yield / Dilution	-	-	-	-17.06%	-16.18%	-
Total Shareholder Return	-	-	-	-17.06%	-15.86%	-