Loxley 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	3,058	3,126	2,922	4,847	5,255	3,647
Market Cap Growth	0.75%	6.98%	-39.72%	-7.76%	44.10%	18.38%
Enterprise Value	3,151	3,682	3,266	6,201	7,015	6,284
Last Close Price	1.35	1.34	1.20	1.99	2.10	1.45
PE Ratio	14.41	62.22	8.14	55.36	10.14	54.35
Forward PE	-	13.91	13.91	13.91	13.91	13.91
PS Ratio	0.26	0.27	0.26	0.39	0.45	0.25
PB Ratio	0.47	0.50	0.46	0.81	0.88	0.70
P/TBV Ratio	0.50	0.53	0.49	0.87	0.94	0.74
P/FCF Ratio	6.83	-	10.56	13.96	-	3.42
P/OCF Ratio	5.41	498.80	8.33	11.75	-	3.28
PEG Ratio	-	0.60	0.60	0.60	0.60	0.60
EV/Sales Ratio	0.27	0.32	0.29	0.49	0.59	0.44
EV/EBITDA Ratio	5.76	-	60.66	45.03	22.90	-
EV/EBIT Ratio	7.87	-	-	-	30.49	-
EV/FCF Ratio	7.04	-	11.80	17.86	-	5.90
Debt / Equity Ratio	0.38	0.48	0.46	0.57	0.64	0.80
Debt / EBITDA Ratio	1957.59	-	24.30	24.82	10.30	-
Debt / FCF Ratio	5.55	-	10.43	9.84	-	3.94
Net Debt / Equity Ratio	-0.03	-0.01	0	0.10	0.21	0.27
Net Debt / EBITDA Ratio	3.13	0.48	0.05	4.55	4.12	-6.79
Net Debt / FCF Ratio	-0.48	1.04	0.01	1.81	-1.80	1.33
Asset Turnover	0.90	0.84	0.80	0.86	0.77	0.91
Inventory Turnover	12.19	18.00	14.77	15.24	15.21	8.92
Quick Ratio	1.28	1.25	1.34	1.16	0.99	1.05
Current Ratio	1.54	1.45	1.59	1.36	1.16	1.21
Return on Equity (ROE)	4.35%	1.61%	5.82%	2.58%	10.95%	0.93%
Return on Assets (ROA)	-0.69%	-1.07%	-0.14%	-0.04%	0.94%	-1.28%
Return on Invested Capital (ROIC)	-1.60%	-1.86%	-0.41%	-0.08%	2.82%	-2.68%
Return on Capital Employed (ROCE)	-1.70%	-2.90%	-0.40%	-0.10%	3.10%	-4.10%
Earnings Yield	6.81%	1.61%	12.29%	1.81%	9.87%	1.84%
FCF Yield	14.64%	-2.29%	9.47%	7.16%	-13.30%	29.23%
Dividend Yield	2.26%	2.23%	5.83%	-	3.34%	-
Payout Ratio	32.64%	315.45%	-	180.95%	-	-
Buyback Yield / Dilution	5.34%	-	-	-	-	-
Total Shareholder Return	7.60%	2.23%	5.83%	-	3.34%	-

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