I.C.C. International 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	May '26 May 21, 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	12,150	12,250	11,680	12,207	9,736	8,792
Market Cap Growth	5.68%	4.88%	-4.31%	25.37%	10.74%	9.01%
Enterprise Value	11,992	12,359	9,974	10,615	7,269	7,206
Last Close Price	24.30	23.80	22.29	22.78	17.65	15.76
PE Ratio	37.45	15.40	11.88	13.65	15.73	72.33
PS Ratio	1.48	1.47	1.34	1.38	1.15	1.29
PB Ratio	0.40	0.41	0.39	0.42	0.34	0.32
P/TBV Ratio	0.41	0.42	0.40	0.42	0.34	0.32
P/FCF Ratio	58.65	1088.76	-	259.88	30.72	17.33
P/OCF Ratio	26.20	48.29	-	86.53	20.42	15.24
EV/Sales Ratio	1.47	1.48	1.14	1.20	0.86	1.06
EV/EBITDA Ratio	208.48	-	-	56.07	155.15	-
EV/EBIT Ratio	-	-	-	346.37	-	-
EV/FCF Ratio	57.88	1098.42	-	226.00	22.94	14.21
Debt / Equity Ratio	0.02	0.02	0.03	0.02	0.03	0.03
Debt / EBITDA Ratio	6.05	9.39	4.48	1.02	2.02	3.42
Debt / FCF Ratio	3.06	59.16	-	12.84	2.40	1.47
Net Debt / Equity Ratio	-0.01	0.00	-0.02	-0.01	-0.09	-0.08
Net Debt / EBITDA Ratio	2.02	-0.19	2.47	-1.57	-53.85	23.04
Net Debt / FCF Ratio	-2.07	4.22	2.29	-6.32	-7.96	-4.33
Asset Turnover	0.23	0.24	0.25	0.26	0.25	0.21
Inventory Turnover	2.07	2.13	2.19	2.41	2.27	1.66
Quick Ratio	1.77	1.35	1.37	1.23	2.35	2.35
Current Ratio	5.00	4.43	3.53	3.60	3.82	4.05
Return on Equity (ROE)	1.11%	2.68%	3.37%	3.11%	2.17%	0.41%
Return on Assets (ROA)	-0.64%	-0.73%	-0.63%	0.06%	-0.23%	-0.40%
Return on Invested Capital (ROIC)	-1.22%	-1.40%	-1.19%	0.11%	-0.45%	-0.56%
Return on Capital Employed (ROCE)	-1.10%	-1.20%	-1.10%	0.10%	-0.40%	-0.70%
Earnings Yield	2.68%	6.49%	8.42%	7.33%	6.36%	1.38%
FCF Yield	1.71%	0.09%	-1.79%	0.39%	3.26%	5.77%
Dividend Yield	2.88%	2.94%	2.83%	2.91%	3.29%	1.29%
Payout Ratio	70.69%	28.90%	33.83%	32.50%	16.44%	59.78%
Buyback Yield / Dilution	-0.19%	-	0.00%	0.00%	-	-
Total Shareholder Return	2.69%	2.94%	2.83%	2.91%	3.29%	1.29%

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