Ichitan Group 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 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Dec '25 Dec 29, 2025	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	2015 - 2019
Market Capitalization	17,420	19,110	20,410	14,690	13,000	12,025	Upgrade
Market Cap Growth	-9.46%	-6.37%	38.94%	13.00%	8.11%	83.17%	Upgrade
Enterprise Value	16,607	18,032	19,244	14,281	12,963	12,434	Upgrade
Last Close Price	13.40	13.48	13.45	8.90	7.54	6.71	Upgrade
PE Ratio	14.20	14.63	18.55	22.89	23.78	23.33	Upgrade
Forward PE	13.48	12.97	17.47	21.34	19.98	18.46	Upgrade
PS Ratio	2.40	2.51	2.88	2.65	2.83	2.66	Upgrade
PB Ratio	3.26	3.35	3.49	2.38	2.10	1.92	Upgrade
P/TBV Ratio	3.26	3.35	3.50	2.38	2.10	1.92	Upgrade
P/FCF Ratio	10.96	15.12	14.97	13.87	12.58	10.38	Upgrade
P/OCF Ratio	9.77	12.38	13.10	12.28	12.30	10.05	Upgrade
PEG Ratio	-	1.20	0.79	1.25	1.25	0.88	Upgrade
EV/Sales Ratio	2.29	2.37	2.71	2.58	2.82	2.75	Upgrade
EV/EBITDA Ratio	7.71	8.05	10.03	11.04	11.09	10.97	Upgrade
EV/EBIT Ratio	10.62	10.72	14.10	19.31	21.75	22.37	Upgrade
EV/FCF Ratio	10.45	14.26	14.12	13.48	12.54	10.73	Upgrade
Debt / Equity Ratio	0.02	0.01	0.01	0.01	0.01	0.05	Upgrade
Debt / EBITDA Ratio	0.04	0.02	0.04	0.06	0.07	0.28	Upgrade
Debt / FCF Ratio	0.05	0.04	0.05	0.07	0.08	0.28	Upgrade
Asset Turnover	1.02	1.07	0.97	0.76	0.63	0.60	Upgrade
Inventory Turnover	7.07	8.71	9.44	7.75	6.36	6.16	Upgrade
Quick Ratio	2.13	1.88	1.93	1.78	1.75	1.19	Upgrade
Current Ratio	2.71	2.69	2.57	2.37	2.42	1.91	Upgrade
Return on Equity (ROE)	20.92%	22.61%	18.32%	10.38%	8.77%	8.25%	Upgrade
Return on Assets (ROA)	13.70%	14.72%	11.69%	6.38%	5.13%	4.61%	Upgrade
Return on Capital (ROIC)	16.53%	18.01%	14.03%	7.38%	5.78%	5.10%	Upgrade
Return on Capital Employed (ROCE)	28.50%	29.00%	23.00%	11.80%	9.40%	8.50%	Upgrade
Earnings Yield	6.99%	6.84%	5.39%	4.37%	4.21%	4.29%	Upgrade
FCF Yield	9.12%	6.62%	6.68%	7.21%	7.95%	9.63%	Upgrade
Dividend Yield	8.21%	8.16%	7.43%	6.74%	6.63%	7.45%	Upgrade
Payout Ratio	176.24%	109.47%	129.95%	101.30%	118.88%	88.26%	Upgrade
Buyback Yield / Dilution	1.38%	-	-	-	-	-	Upgrade
Total Shareholder Return	9.59%	8.16%	7.43%	6.74%	6.63%	7.45%	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.