N.D. Rubber 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 20, 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	644	599	836	413	728	957
Market Cap Growth	-11.88%	-28.42%	102.55%	-43.33%	-23.91%	109.36%
Enterprise Value	511	466	812	405	719	941
Last Close Price	1.41	1.28	1.79	1.13	1.98	2.58
PE Ratio	25.21	28.30	102.13	-	-	23.00
Forward PE	-	19.89	19.89	19.89	19.89	19.89
PS Ratio	0.69	0.64	0.91	0.49	0.87	1.14
PB Ratio	0.66	0.61	0.88	0.55	0.86	1.05
P/TBV Ratio	0.73	0.68	0.98	0.63	0.98	1.21
P/FCF Ratio	20.03	18.61	-	-	-	26.24
P/OCF Ratio	7.00	6.51	11.83	8.90	88.01	16.43
EV/Sales Ratio	0.54	0.50	0.88	0.49	0.86	1.12
EV/EBITDA Ratio	6.92	6.56	10.04	7.23	22.04	10.57
EV/EBIT Ratio	17.49	15.98	20.47	45.28	-	20.33
EV/FCF Ratio	15.87	14.50	-	-	-	25.80
Debt / Equity Ratio	0.12	0.12	0.12	0.17	0.13	0.15
Debt / EBITDA Ratio	1.54	1.54	1.38	2.29	3.41	1.45
Debt / FCF Ratio	3.54	3.54	-	-	-	3.63
Net Debt / Equity Ratio	-0.14	-0.14	-0.12	0.02	0	-0.03
Net Debt / EBITDA Ratio	-1.92	-1.92	-1.43	0.32	0.01	-0.30
Net Debt / FCF Ratio	-4.24	-4.24	2.64	-2.00	-0.05	-0.74
Asset Turnover	0.75	0.75	0.81	0.78	0.72	0.73
Inventory Turnover	5.27	5.27	4.38	4.27	4.88	5.12
Quick Ratio	1.88	1.88	1.65	1.05	1.06	1.09
Current Ratio	2.49	2.49	2.45	1.91	1.84	1.66
Return on Equity (ROE)	2.18%	2.18%	0.92%	-8.12%	-2.81%	5.04%
Return on Assets (ROA)	1.47%	1.47%	2.19%	0.52%	-0.79%	2.50%
Return on Invested Capital (ROIC)	2.76%	2.74%	2.37%	1.10%	-1.70%	5.03%
Return on Capital Employed (ROCE)	2.80%	2.80%	3.90%	1.10%	-1.60%	4.80%
Earnings Yield	3.28%	3.53%	0.98%	-15.74%	-3.35%	4.35%
FCF Yield	4.99%	5.37%	-5.26%	-2.14%	-1.09%	3.81%
Dividend Yield	2.40%	2.74%	-	4.42%	1.01%	1.17%
Payout Ratio	-	-	211.75%	-	-	37.88%
Buyback Yield / Dilution	17.25%	17.25%	-31.71%	-	-4.95%	-4.80%
Total Shareholder Return	19.65%	19.99%	-31.71%	4.42%	-3.94%	-3.63%

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