Newcity (Bangkok) 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	Jun '26 Jun 25, 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	270	326	359	727	170	138
Market Cap Growth	-20.98%	-9.05%	-50.62%	326.32%	23.91%	-8.00%
Enterprise Value	411	454	480	879	340	369
Last Close Price	1.77	2.13	2.33	4.70	1.09	0.88
PE Ratio	88.38	152.06	29.07	35.01	18.41	-
PS Ratio	0.55	0.65	0.71	1.38	0.32	0.35
PB Ratio	0.56	0.68	0.75	1.54	0.37	0.30
P/TBV Ratio	0.56	0.68	0.75	1.54	0.38	0.30
P/FCF Ratio	-	-	12.57	48.58	6.95	-
P/OCF Ratio	-	-	11.81	35.37	6.17	-
EV/Sales Ratio	0.85	0.90	0.95	1.67	0.65	0.93
EV/EBITDA Ratio	31.52	77.34	29.28	31.22	25.17	-
EV/EBIT Ratio	90.64	148.93	35.71	35.56	36.40	-
EV/FCF Ratio	-	-	16.81	58.78	13.87	-
Debt / Equity Ratio	0.37	0.38	0.36	0.36	0.46	0.53
Debt / EBITDA Ratio	20.79	17.65	10.12	5.82	14.27	-
Debt / FCF Ratio	-	-	6.01	11.38	8.59	-
Net Debt / Equity Ratio	0.29	0.33	0.24	0.31	0.36	0.42
Net Debt / EBITDA Ratio	33.23	26.50	7.01	5.21	12.11	-6.78
Net Debt / FCF Ratio	-4.30	-5.02	4.02	9.81	6.68	-12.57
Asset Turnover	0.61	0.62	0.63	0.64	0.61	0.45
Inventory Turnover	1.02	1.03	1.06	1.03	1.05	0.84
Quick Ratio	0.50	0.46	0.61	0.50	0.50	0.45
Current Ratio	1.85	1.77	1.80	1.77	1.53	1.48
Return on Equity (ROE)	0.64%	0.45%	2.60%	4.47%	2.03%	-5.21%
Return on Assets (ROA)	0.01%	0.24%	1.05%	1.88%	0.68%	-2.33%
Return on Invested Capital (ROIC)	0.01%	0.17%	2.22%	3.68%	1.47%	-5.14%
Return on Capital Employed (ROCE)	0.00%	0.60%	2.50%	4.60%	1.80%	-6.10%
Earnings Yield	1.13%	0.66%	3.44%	2.86%	5.43%	-16.90%
FCF Yield	-12.16%	-9.50%	7.96%	2.06%	14.39%	-11.19%
Dividend Yield	0.56%	-	1.26%	0.42%	1.26%	-
Payout Ratio	49.09%	69.66%	24.22%	10.08%	-	-
Buyback Yield / Dilution	-	0.78%	-	-	-	-
Total Shareholder Return	0.56%	0.78%	1.26%	0.42%	1.26%	-