BKK:ESTAR Ratios and Metrics

Market cap in millions THB. Fiscal year is January - December.

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 17, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	1,055	1,004	1,306	1,708	2,561	2,160
Market Cap Growth	5.00%	-23.08%	-23.53%	-33.33%	18.61%	19.44%
Enterprise Value	3,284	2,431	2,420	2,628	3,887	3,531
Last Close Price	0.21	0.19	0.25	0.32	0.49	0.40
PE Ratio	18.38	29.45	43.63	33.39	118.37	11.46
Forward PE	-	10.70	10.70	10.70	10.70	10.70
PS Ratio	0.66	0.52	0.99	0.94	1.93	0.81
PB Ratio	0.21	0.20	0.26	0.35	0.52	0.44
P/TBV Ratio	0.22	0.21	0.27	0.35	0.54	0.45
P/FCF Ratio	-	-	-	4.46	44.48	4.32
P/OCF Ratio	-	-	-	4.13	33.96	3.86
EV/Sales Ratio	2.05	1.27	1.84	1.44	2.93	1.32
EV/EBITDA Ratio	22.27	19.76	35.41	21.68	47.43	8.51
EV/EBIT Ratio	32.55	31.08	99.25	32.34	132.52	9.77
EV/FCF Ratio	-5.87	-	-	6.87	67.50	7.06
Debt / Equity Ratio	0.47	0.39	0.27	0.20	0.29	0.33
Debt / EBITDA Ratio	15.83	14.91	17.84	7.72	15.81	3.80
Debt / FCF Ratio	-	-	-	2.58	24.78	3.22
Net Debt / Equity Ratio	0.43	0.30	0.20	0.14	0.22	0.19
Net Debt / EBITDA Ratio	15.07	12.39	14.86	5.67	12.98	2.23
Net Debt / FCF Ratio	-3.77	-3.31	-3.20	1.80	18.48	1.85
Asset Turnover	0.21	0.27	0.20	0.28	0.19	0.36
Inventory Turnover	0.27	0.40	0.32	0.47	0.31	0.50
Quick Ratio	0.16	0.43	0.64	0.63	0.47	0.88
Current Ratio	3.24	4.71	6.44	6.11	4.20	4.89
Return on Equity (ROE)	1.17%	0.71%	0.66%	1.04%	0.38%	3.97%
Return on Assets (ROA)	0.83%	0.68%	0.23%	0.77%	0.26%	3.01%
Return on Invested Capital (ROIC)	1.17%	0.73%	0.37%	0.95%	0.33%	4.14%
Return on Capital Employed (ROCE)	1.60%	1.20%	0.40%	1.40%	0.50%	5.60%
Earnings Yield	5.28%	3.40%	2.29%	3.00%	0.84%	8.73%
FCF Yield	-53.06%	-45.89%	-24.30%	22.41%	2.25%	23.17%
Dividend Yield	4.76%	5.25%	-	-	-	2.48%
Payout Ratio	89.96%	-	-	-	231.83%	0.00%
Buyback Yield / Dilution	2.32%	2.32%	2.48%	-1.84%	-	-
Total Shareholder Return	7.08%	7.57%	2.48%	-1.84%	-	2.48%

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