Ditto (Thailand) 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	Feb '26 Feb 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	8,743	7,564	9,854	18,004	31,419	11,990
Market Cap Growth	-9.35%	-23.24%	-45.27%	-42.70%	162.05%	-
Enterprise Value	8,339	6,937	9,321	17,358	30,884	11,634
Last Close Price	12.60	10.90	13.59	25.80	46.94	17.91
PE Ratio	14.59	12.62	21.50	53.73	133.84	59.75
Forward PE	-	12.84	18.26	41.76	117.83	56.86
PS Ratio	2.76	2.39	4.05	9.91	25.41	11.00
PB Ratio	2.30	1.99	2.77	7.31	24.78	11.61
P/TBV Ratio	2.30	1.99	2.78	7.37	25.17	11.70
P/FCF Ratio	25.84	22.36	-	642.22	90.52	106.93
P/OCF Ratio	19.02	16.45	683.19	122.94	87.81	82.42
EV/Sales Ratio	2.63	2.19	3.83	9.56	24.97	10.67
EV/EBITDA Ratio	11.01	9.96	17.54	39.49	93.23	46.25
EV/EBIT Ratio	11.70	10.64	18.72	43.16	105.89	57.05
EV/FCF Ratio	24.65	20.50	-	619.17	88.97	103.76
Debt / Equity Ratio	0.02	0.02	0.01	0.01	0.02	0.10
Debt / EBITDA Ratio	0.10	0.10	0.06	0.07	0.08	0.41
Debt / FCF Ratio	0.21	0.21	-	1.08	0.08	0.95
Net Debt / Equity Ratio	-0.11	-0.11	-0.08	-0.26	-0.53	-0.34
Net Debt / EBITDA Ratio	-0.58	-0.58	-0.54	-1.45	-2.03	-1.40
Net Debt / FCF Ratio	-1.19	-1.19	2.45	-22.67	-1.94	-3.14
Asset Turnover	0.66	0.66	0.61	0.73	0.82	1.03
Inventory Turnover	35.57	35.57	34.96	23.50	18.99	20.95
Quick Ratio	1.84	1.84	1.68	1.81	3.71	3.40
Current Ratio	2.36	2.36	2.29	2.43	3.95	3.78
Return on Equity (ROE)	16.28%	16.28%	15.22%	17.96%	20.41%	29.39%
Return on Assets (ROA)	8.49%	8.49%	7.78%	10.07%	12.15%	12.04%
Return on Invested Capital (ROIC)	16.54%	16.05%	16.03%	26.80%	36.59%	25.62%
Return on Capital Employed (ROCE)	16.90%	16.90%	13.70%	16.00%	22.20%	19.10%
Earnings Yield	6.85%	7.92%	4.65%	1.86%	0.75%	1.67%
FCF Yield	3.87%	4.47%	-1.19%	0.16%	1.10%	0.94%
Dividend Yield	3.97%	-	1.84%	0.97%	0.02%	0.04%
Payout Ratio	57.70%	57.69%	37.85%	1.75%	2.08%	39.86%
Buyback Yield / Dilution	-0.68%	-0.68%	-6.32%	0.79%	-9.56%	-25.43%
Total Shareholder Return	3.28%	-0.68%	-4.48%	1.76%	-9.54%	-25.39%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.