CPT Drives and Power 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 19, 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	900	900	900	594	711	882
Market Cap Growth	5.26%	-	51.52%	-16.46%	-19.39%	13.95%
Enterprise Value	616	415	562	401	650	696
Last Close Price	1.00	0.97	0.95	0.60	0.72	0.90
PE Ratio	11.67	11.67	12.59	7.70	-	-
Forward PE	-	11.58	11.58	11.58	11.58	11.58
PS Ratio	0.89	0.89	0.92	0.50	0.53	1.12
PB Ratio	0.86	0.87	0.91	0.64	0.83	0.98
P/TBV Ratio	0.87	0.87	0.92	0.64	0.83	0.98
P/FCF Ratio	17.75	17.75	4.34	18.23	-	5.23
P/OCF Ratio	15.75	15.75	4.20	14.61	-	4.91
EV/Sales Ratio	0.61	0.41	0.58	0.34	0.48	0.88
EV/EBITDA Ratio	5.46	3.70	5.08	4.12	-	-
EV/EBIT Ratio	6.39	4.30	6.16	5.43	-	-
EV/FCF Ratio	12.14	8.18	2.71	12.30	-	4.13
Debt / Equity Ratio	0.00	0.00	0.00	0.01	0.01	0.01
Debt / EBITDA Ratio	0.03	0.03	0.03	0.06	-	-
Debt / FCF Ratio	0.08	0.08	0.02	0.19	-	0.05
Net Debt / Equity Ratio	-0.27	-0.27	-0.45	-0.27	-0.22	-0.31
Net Debt / EBITDA Ratio	-2.54	-2.54	-4.01	-2.61	8.39	3.36
Net Debt / FCF Ratio	-5.61	-5.61	-2.14	-7.78	2.66	-1.66
Asset Turnover	0.74	0.74	0.81	0.95	1.02	0.61
Inventory Turnover	5.42	5.42	5.50	4.80	5.49	5.30
Quick Ratio	1.64	1.64	3.26	2.40	1.08	1.47
Current Ratio	2.47	2.47	3.88	3.15	1.71	2.01
Return on Equity (ROE)	7.61%	7.61%	7.44%	8.60%	-5.14%	-9.04%
Return on Assets (ROA)	4.38%	4.38%	4.72%	3.69%	-2.35%	-5.21%
Return on Invested Capital (ROIC)	12.18%	12.11%	11.94%	8.69%	-7.68%	-15.22%
Return on Capital Employed (ROCE)	8.90%	8.90%	8.90%	7.60%	-5.60%	-11.60%
Earnings Yield	8.57%	8.57%	7.95%	12.99%	-6.37%	-9.76%
FCF Yield	5.63%	5.63%	23.02%	5.49%	-10.08%	19.12%
Dividend Yield	2.50%	2.56%	2.63%	4.14%	-	-
Payout Ratio	29.17%	29.17%	31.47%	-	-	-
Buyback Yield / Dilution	-	-	-	-	-	2.59%
Total Shareholder Return	2.50%	2.56%	2.63%	4.14%	-	2.59%

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