Land and Houses 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 19, 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	52,579	60,346	97,390	118,302	105,157	95,000
Market Cap Growth	-7.17%	-38.04%	-17.68%	12.50%	10.69%	-18.88%
Enterprise Value	125,455	139,229	167,250	175,749	163,327	155,355
Last Close Price	4.40	4.70	7.09	8.10	6.81	5.75
PE Ratio	9.36	10.99	13.02	14.23	15.16	13.30
Forward PE	13.55	11.27	13.31	13.69	13.65	16.11
PS Ratio	2.15	2.17	3.26	3.26	3.20	3.11
PB Ratio	0.97	1.16	1.87	2.26	2.08	1.88
P/TBV Ratio	0.99	1.17	1.89	2.30	2.11	1.91
P/FCF Ratio	25.34	-	-	15.66	11.44	28.89
P/OCF Ratio	19.86	-	-	14.52	10.19	28.19
PEG Ratio	-	-	2.60	0.98	1.23	-
EV/Sales Ratio	5.14	5.01	5.60	4.84	4.96	5.09
EV/EBITDA Ratio	15.22	25.48	23.39	21.67	22.56	24.45
EV/EBIT Ratio	17.10	28.53	25.52	23.29	24.13	26.57
EV/FCF Ratio	60.46	-	-	23.26	17.76	47.25
Debt / Equity Ratio	1.48	1.58	1.36	1.20	1.30	1.25
Debt / EBITDA Ratio	15.78	11.97	8.44	6.80	7.96	9.29
Debt / FCF Ratio	38.44	-	-	8.29	7.17	19.18
Net Debt / Equity Ratio	1.34	1.51	1.28	1.10	1.10	1.08
Net Debt / EBITDA Ratio	20.08	14.39	9.34	7.09	7.66	8.58
Net Debt / FCF Ratio	34.77	-11.47	-16.36	7.61	6.03	16.58
Asset Turnover	0.17	0.20	0.23	0.29	0.27	0.26
Inventory Turnover	0.24	0.30	0.35	0.49	0.43	0.38
Quick Ratio	0.21	0.12	0.16	0.22	0.38	0.35
Current Ratio	1.93	1.96	2.13	2.23	2.15	2.53
Return on Equity (ROE)	10.61%	10.55%	14.34%	16.16%	13.71%	13.72%
Return on Assets (ROA)	1.81%	2.21%	3.20%	3.79%	3.42%	3.10%
Return on Invested Capital (ROIC)	2.96%	3.50%	5.18%	5.92%	5.41%	4.91%
Return on Capital Employed (ROCE)	4.00%	4.50%	6.40%	7.60%	7.00%	6.00%
Earnings Yield	10.64%	9.10%	7.68%	7.03%	6.60%	7.52%
FCF Yield	3.95%	-11.36%	-4.19%	6.39%	8.74%	3.46%
Dividend Yield	5.91%	6.80%	7.06%	7.41%	7.34%	8.69%
Payout Ratio	68.38%	97.92%	87.84%	71.88%	94.75%	100.34%
Buyback Yield / Dilution	0.39%	-	-	-	-	-
Total Shareholder Return	6.25%	6.80%	7.06%	7.41%	7.34%	8.69%

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