Minor 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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 17, 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	123,925	137,502	147,419	165,076	170,119	149,896
Market Cap Growth	-21.24%	-6.73%	-10.70%	-2.96%	13.49%	12.33%
Enterprise Value	307,699	320,711	332,341	366,505	370,457	369,027
Last Close Price	22.00	24.30	25.32	28.18	30.33	27.04
PE Ratio	17.08	18.83	24.56	46.08	60.15	-
Forward PE	12.26	12.21	16.98	18.64	24.27	-
PS Ratio	0.75	0.83	0.89	1.08	1.37	2.12
PB Ratio	1.28	1.42	1.49	1.89	2.06	1.89
P/TBV Ratio	6.39	7.09	6.92	28.50	50.51	-
P/FCF Ratio	4.90	5.44	4.65	5.48	6.66	10.89
P/OCF Ratio	3.74	4.15	3.61	4.34	5.64	8.26
EV/Sales Ratio	1.87	1.95	2.02	2.40	2.98	5.21
EV/EBITDA Ratio	7.38	11.75	9.66	14.14	15.06	-
EV/EBIT Ratio	14.87	16.66	12.63	20.14	22.14	-
EV/FCF Ratio	12.17	12.69	10.49	12.16	14.50	26.82
Debt / Equity Ratio	1.91	1.91	1.81	2.26	2.53	2.84
Debt / EBITDA Ratio	4.61	4.61	3.80	5.19	5.89	29.46
Debt / FCF Ratio	7.35	7.35	5.66	6.55	8.17	16.43
Net Debt / Equity Ratio	1.82	1.82	1.67	2.10	2.25	2.53
Net Debt / EBITDA Ratio	6.45	6.45	4.82	7.07	7.55	-62.39
Net Debt / FCF Ratio	6.97	6.97	5.24	6.08	7.27	14.60
Asset Turnover	0.47	0.47	0.47	0.43	0.34	0.19
Inventory Turnover	14.22	14.22	15.58	14.21	11.99	8.40
Quick Ratio	0.45	0.45	0.47	0.53	0.63	0.73
Current Ratio	0.61	0.61	0.67	0.64	0.75	0.85
Return on Equity (ROE)	10.03%	10.03%	9.23%	7.17%	5.58%	-18.20%
Return on Assets (ROA)	3.42%	3.42%	4.66%	3.17%	2.87%	-1.97%
Return on Invested Capital (ROIC)	5.31%	5.35%	7.52%	4.28%	3.98%	-4.11%
Return on Capital Employed (ROCE)	6.50%	6.50%	9.20%	6.20%	5.80%	-3.70%
Earnings Yield	5.89%	6.55%	5.26%	3.28%	2.52%	-8.78%
FCF Yield	20.40%	18.38%	21.49%	18.27%	15.02%	9.18%
Dividend Yield	2.69%	-	2.37%	2.02%	0.82%	-
Payout Ratio	59.83%	59.83%	63.96%	79.18%	32.92%	-
Buyback Yield / Dilution	-0.16%	-0.16%	-3.32%	-3.10%	-2.27%	-6.97%
Total Shareholder Return	2.46%	-0.16%	-0.95%	-1.08%	-1.45%	-6.97%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.