Inspire IVF 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 9, 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	326	365	708	-	-	-
Market Cap Growth	-39.34%	-48.45%	-	-	-	-
Enterprise Value	-83	-66	640	-	-	-
Last Close Price	0.74	0.83	1.58	-	-	-
PE Ratio	-	-	31.98	-	-	-
PS Ratio	4.66	5.23	6.54	-	-	-
PB Ratio	0.62	0.69	1.27	-	-	-
P/TBV Ratio	0.62	0.69	1.28	-	-	-
P/FCF Ratio	-	-	35.67	-	-	-
P/OCF Ratio	-	-	25.17	-	-	-
EV/Sales Ratio	-	-	5.91	-	-	-
EV/EBITDA Ratio	-	-	18.06	-	-	-
EV/EBIT Ratio	-	-	22.18	-	-	-
EV/FCF Ratio	5.80	-	32.22	-	-	-
Debt / Equity Ratio	0.11	0.11	0.11	0.38	1.49	0.29
Debt / EBITDA Ratio	-	-	1.53	1.01	3.25	146.83
Debt / FCF Ratio	-	-	3.16	1.19	2.85	-
Net Debt / Equity Ratio	-0.77	-0.77	-0.80	-0.41	1.09	0.28
Net Debt / EBITDA Ratio	117.36	117.36	-12.58	-1.21	3.14	142.38
Net Debt / FCF Ratio	28.44	28.44	-22.44	-1.30	2.07	-
Asset Turnover	0.11	0.11	0.24	0.59	0.62	0.20
Inventory Turnover	16.98	16.98	20.04	25.25	31.30	23.27
Quick Ratio	39.44	39.44	30.35	7.83	0.94	0.02
Current Ratio	39.65	39.65	30.80	7.95	1.00	0.06
Return on Equity (ROE)	-3.20%	-3.20%	6.03%	35.08%	20.75%	-14.26%
Return on Assets (ROA)	-1.75%	-1.75%	4.03%	16.89%	8.84%	-6.38%
Return on Invested Capital (ROIC)	-15.63%	-14.97%	24.41%	40.12%	14.04%	-11.62%
Return on Capital Employed (ROCE)	-2.90%	-2.90%	4.70%	23.00%	11.70%	-14.60%
Earnings Yield	-5.34%	-4.76%	3.13%	-	-	-
FCF Yield	-4.42%	-3.94%	2.80%	-	-	-
Dividend Yield	3.24%	-	1.52%	-	-	-
Payout Ratio	-	-	139.95%	-	-	-
Buyback Yield / Dilution	-37.52%	-37.52%	-48.35%	-19.82%	-	-
Total Shareholder Return	-34.45%	-37.52%	-46.83%	-19.82%	-	-

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