Jasmine 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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 26, 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	11,775	17,745	18,045	18,904	30,075	27,325
Market Cap Growth	-27.92%	-1.66%	-4.54%	-37.14%	10.06%	-33.07%
Enterprise Value	14,658	15,613	94,800	78,260	90,238	87,930
Last Close Price	1.42	2.14	2.10	1.60	2.55	2.31
PE Ratio	5.68	35.94	0.91	-	-	-
Forward PE	-	-	-	-	20.70	20.70
PS Ratio	3.59	5.44	8.32	11.30	1.52	1.42
PB Ratio	1.01	1.70	1.11	5.28	5.37	4.81
P/TBV Ratio	1.20	2.01	1.19	7.71	6.78	5.88
P/FCF Ratio	31.96	-	3.97	2.49	4.63	101.72
P/OCF Ratio	18.83	-	3.09	1.84	3.64	12.36
PEG Ratio	-	3.47	3.47	3.47	3.47	3.47
EV/Sales Ratio	4.47	4.79	43.69	46.77	4.57	4.57
EV/EBITDA Ratio	-	48.31	-	9.01	13.36	16.49
EV/EBIT Ratio	-	718.51	-	-	70.55	585.04
EV/FCF Ratio	39.79	-	20.87	10.31	13.88	327.32
Debt / Equity Ratio	0.21	0.10	0.07	16.16	10.84	10.88
Debt / EBITDA Ratio	-	2.63	-	6.57	4.96	5.73
Debt / FCF Ratio	6.58	-	0.24	7.62	9.34	230.20
Net Debt / Equity Ratio	0.15	-0.04	-0.77	15.95	10.56	10.68
Net Debt / EBITDA Ratio	-5.04	-1.38	4.15	6.58	8.76	11.39
Net Debt / FCF Ratio	4.62	0.12	-2.76	7.53	9.10	226.00
Asset Turnover	0.20	0.17	0.04	0.02	0.20	0.23
Quick Ratio	1.18	1.79	3.25	0.24	0.34	0.25
Current Ratio	1.26	1.84	3.28	0.27	0.38	0.29
Return on Equity (ROE)	19.41%	5.02%	-46.08%	-46.17%	-24.52%	-23.24%
Return on Assets (ROA)	-2.27%	0.07%	-3.78%	-1.25%	0.81%	0.11%
Return on Invested Capital (ROIC)	-4.56%	0.32%	-10.46%	-2.93%	1.95%	0.43%
Return on Capital Employed (ROCE)	-4.60%	0.20%	-18.70%	-2.60%	1.60%	0.20%
Earnings Yield	17.61%	2.78%	109.93%	-10.73%	-4.99%	-11.47%
FCF Yield	3.13%	-20.34%	25.18%	40.16%	21.62%	0.98%
Dividend Yield	-	-	-	-	-	10.81%
Payout Ratio	0.00%	1.29%	25.99%	-	-	-
Buyback Yield / Dilution	2.94%	1.47%	-	-	-0.58%	1.91%
Total Shareholder Return	2.94%	1.47%	-	-	-0.58%	12.72%

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