Don Muang Tollway 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	12,994	12,285	12,757	15,947	12,875	13,584
Market Cap Growth	3.77%	-3.70%	-20.00%	23.85%	-5.22%	-
Enterprise Value	11,924	11,471	12,227	15,814	12,373	13,479
Last Close Price	11.00	10.40	9.93	11.62	8.06	8.12
PE Ratio	12.11	11.45	14.22	15.93	16.50	33.60
Forward PE	-	6.23	7.18	10.63	12.35	16.31
PS Ratio	4.91	4.64	5.17	6.86	7.03	11.30
PB Ratio	1.53	1.44	1.51	1.88	1.32	1.42
P/TBV Ratio	10.86	10.26	26.67	-	19.01	88.94
P/FCF Ratio	7.46	7.05	8.14	10.81	11.22	28.63
P/OCF Ratio	7.33	6.93	7.76	10.41	11.10	28.09
EV/Sales Ratio	4.50	4.33	4.95	6.80	6.75	11.21
EV/EBITDA Ratio	5.85	5.63	6.58	8.89	9.28	18.39
EV/EBIT Ratio	9.05	8.71	10.91	12.67	12.76	26.61
EV/FCF Ratio	6.84	6.58	7.80	10.72	10.78	28.41
Debt / Equity Ratio	0.01	0.01	0.03	0.10	0.00	0.00
Debt / EBITDA Ratio	0.02	0.02	0.13	0.47	0.02	0.02
Debt / FCF Ratio	0.02	0.02	0.15	0.57	0.03	0.04
Net Debt / Equity Ratio	-0.13	-0.13	-0.05	0.05	-0.10	-0.04
Net Debt / EBITDA Ratio	-0.53	-0.53	-0.24	0.24	-0.75	-0.55
Net Debt / FCF Ratio	-0.62	-0.62	-0.29	0.29	-0.87	-0.85
Asset Turnover	0.28	0.28	0.25	0.23	0.18	0.12
Quick Ratio	2.40	2.40	1.20	0.36	1.25	1.23
Current Ratio	2.44	2.44	1.22	0.38	1.40	1.36
Return on Equity (ROE)	12.64%	12.64%	10.57%	10.95%	8.07%	4.71%
Return on Assets (ROA)	8.79%	8.79%	7.20%	7.61%	5.85%	3.03%
Return on Invested Capital (ROIC)	13.95%	13.64%	10.52%	10.91%	8.36%	4.53%
Return on Capital Employed (ROCE)	14.90%	14.90%	12.70%	14.10%	9.60%	5.10%
Earnings Yield	8.26%	8.74%	7.03%	6.28%	6.06%	2.98%
FCF Yield	13.41%	14.18%	12.28%	9.25%	8.91%	3.49%
Dividend Yield	7.86%	8.46%	8.36%	10.32%	14.01%	3.94%
Payout Ratio	94.59%	94.59%	104.90%	225.37%	75.51%	150.19%
Buyback Yield / Dilution	-	-	-	-	-3.98%	-9.10%
Total Shareholder Return	7.86%	8.46%	8.36%	10.32%	10.03%	-5.16%

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