i-Tail Corporation 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 22, 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	48,600	45,300	66,900	63,300	90,000	-
Market Cap Growth	19.12%	-32.29%	5.69%	-29.67%	-	-
Enterprise Value	36,792	34,439	55,339	52,948	96,349	-
Last Close Price	16.20	14.70	20.23	18.44	25.72	-
PE Ratio	15.32	15.21	18.60	27.75	20.13	-
Forward PE	14.15	13.68	16.16	22.37	-	-
PS Ratio	2.54	2.49	3.77	4.06	4.00	-
PB Ratio	1.99	1.90	2.77	2.74	3.98	-
P/TBV Ratio	2.00	1.90	2.78	2.74	3.99	-
P/FCF Ratio	34.35	23.23	25.49	40.04	103.30	-
P/OCF Ratio	20.76	14.74	18.68	21.90	44.06	-
PEG Ratio	1.36	1.37	0.63	-	-	-
EV/Sales Ratio	1.92	1.89	3.12	3.40	4.28	-
EV/EBITDA Ratio	10.57	10.60	14.51	21.94	20.65	-
EV/EBIT Ratio	12.82	12.91	16.96	27.99	23.44	-
EV/FCF Ratio	26.00	17.66	21.08	33.49	110.59	-
Debt / Equity Ratio	0.00	0.00	0.00	0.00	0.00	0.19
Debt / EBITDA Ratio	0.03	0.02	0.01	0.02	0.01	1.01
Debt / FCF Ratio	0.06	0.03	0.02	0.03	0.05	1.09
Net Debt / Equity Ratio	-0.48	-0.48	-0.52	-0.48	-0.51	0.19
Net Debt / EBITDA Ratio	-3.41	-3.52	-3.32	-4.57	-2.46	1.02
Net Debt / FCF Ratio	-8.35	-5.86	-4.83	-6.98	-13.19	1.08
Asset Turnover	0.69	0.68	0.68	0.61	1.11	0.55
Inventory Turnover	3.86	3.47	3.78	3.26	4.12	1.99
Quick Ratio	6.46	6.60	7.95	8.74	6.05	0.12
Current Ratio	8.05	8.71	9.81	10.86	8.04	1.06
Return on Equity (ROE)	12.88%	12.42%	15.22%	9.98%	32.89%	14.00%
Return on Assets (ROA)	6.44%	6.19%	7.79%	4.62%	12.63%	2.74%
Return on Invested Capital (ROIC)	21.84%	21.29%	26.66%	15.42%	49.82%	9.33%
Return on Capital Employed (ROCE)	11.40%	10.80%	13.10%	8.00%	17.70%	11.10%
Earnings Yield	6.53%	6.57%	5.38%	3.60%	4.97%	-
FCF Yield	2.91%	4.30%	3.92%	2.50%	0.97%	-
Dividend Yield	5.18%	5.78%	5.69%	3.25%	0.78%	-
Payout Ratio	108.74%	115.84%	62.54%	59.15%	171.59%	78.64%
Buyback Yield / Dilution	-	-	-	-69.23%	-392.42%	-
Total Shareholder Return	5.18%	5.78%	5.69%	-65.98%	-391.64%	-

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