BKK:NCL 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	Apr '26 Apr 28, 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	144	174	206	444	1,680	1,678
Market Cap Growth	36.16%	-15.75%	-53.57%	-73.58%	0.10%	406.18%
Enterprise Value	436	255	648	804	1,964	1,955
Last Close Price	0.20	0.25	0.39	0.84	3.18	3.60
PE Ratio	-	-	-	-	-	15.11
PS Ratio	0.17	0.20	0.30	0.63	0.87	0.87
PB Ratio	4.53	5.47	2.94	1.33	2.48	3.86
P/TBV Ratio	-	-	-	1.74	2.68	4.36
P/FCF Ratio	-	-	-	-	-	23.78
P/OCF Ratio	-	-	-	-	-	16.95
EV/Sales Ratio	0.51	0.30	0.93	1.14	1.01	1.02
EV/EBITDA Ratio	-	-	-	-	62.13	12.65
EV/EBIT Ratio	-	-	-	-	264.15	14.55
EV/FCF Ratio	-12.79	-	-	-	-	27.71
Debt / Equity Ratio	9.41	9.41	6.32	1.34	0.77	0.77
Debt / EBITDA Ratio	-	-	-	-	9.85	1.93
Debt / FCF Ratio	-	-	-	-	-	4.74
Net Debt / Equity Ratio	9.17	9.17	5.93	1.22	0.40	0.43
Net Debt / EBITDA Ratio	-8.29	-8.29	-3.56	-1.70	8.49	1.21
Net Debt / FCF Ratio	-8.55	-8.55	-5.97	-6.45	-23.76	2.65
Asset Turnover	1.30	1.30	0.82	0.61	1.61	2.13
Inventory Turnover	148.33	148.33	-	-	216.53	232.98
Quick Ratio	0.45	0.45	0.33	0.38	1.01	1.10
Current Ratio	0.53	0.53	0.37	0.46	1.22	1.20
Return on Equity (ROE)	-186.62%	-186.62%	-134.15%	-64.98%	-1.06%	31.66%
Return on Assets (ROA)	-4.96%	-4.96%	-9.92%	-14.10%	0.39%	9.28%
Return on Invested Capital (ROIC)	-20.61%	-13.02%	-21.99%	-31.10%	-4.18%	19.88%
Return on Capital Employed (ROCE)	-34.30%	-34.30%	-68.30%	-51.00%	0.90%	24.40%
Earnings Yield	-66.00%	-54.70%	-131.46%	-74.05%	-0.40%	6.62%
FCF Yield	-23.68%	-19.62%	-33.74%	-14.21%	-0.67%	4.21%
Buyback Yield / Dilution	-12.94%	-12.94%	0.00%	-1.01%	-14.84%	-0.27%
Total Shareholder Return	-12.94%	-12.94%	-	-1.01%	-14.84%	-0.27%

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