Nava Nakorn 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	May '26 May 22, 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	3,195	3,072	3,523	3,994	4,073	4,931
Market Cap Growth	0%	-12.79%	-11.79%	-1.93%	-17.41%	13.34%
Enterprise Value	2,940	2,373	3,107	3,428	3,552	4,287
Last Close Price	1.56	1.44	1.54	1.64	1.63	1.89
PE Ratio	11.20	10.01	8.91	10.01	18.78	11.22
PS Ratio	3.58	3.30	3.85	4.18	4.42	5.69
PB Ratio	0.82	0.80	0.94	1.11	1.23	1.50
P/TBV Ratio	0.82	0.80	0.94	1.11	1.23	1.50
P/FCF Ratio	377.97	13.80	32.57	12.51	11.35	28.04
P/OCF Ratio	27.92	9.53	12.19	11.17	7.13	18.63
EV/Sales Ratio	3.29	2.55	3.39	3.59	3.85	4.95
EV/EBITDA Ratio	6.37	4.75	6.10	7.32	6.57	8.82
EV/EBIT Ratio	9.26	6.57	8.28	10.10	9.40	12.99
EV/FCF Ratio	347.75	10.66	28.72	10.74	9.90	24.38
Debt / Equity Ratio	0.02	0.03	0.04	0.05	0.06	0.08
Debt / EBITDA Ratio	0.18	0.19	0.27	0.36	0.38	0.50
Debt / FCF Ratio	10.06	0.44	1.26	0.53	0.57	1.40
Net Debt / Equity Ratio	-0.06	-0.12	-0.14	-0.17	-0.17	-0.13
Net Debt / EBITDA Ratio	-0.55	-0.94	-1.03	-1.33	-1.04	-0.89
Net Debt / FCF Ratio	-30.22	-2.11	-4.83	-1.95	-1.56	-2.45
Asset Turnover	0.18	0.19	0.20	0.22	0.21	0.20
Inventory Turnover	0.35	0.34	0.42	0.52	0.44	0.41
Quick Ratio	1.02	1.56	3.95	4.51	3.89	4.57
Current Ratio	4.61	4.57	8.72	8.41	7.95	9.87
Return on Equity (ROE)	7.12%	8.06%	10.72%	11.53%	6.58%	13.65%
Return on Assets (ROA)	4.05%	4.68%	5.11%	4.80%	5.46%	4.78%
Return on Invested Capital (ROIC)	7.47%	8.83%	10.04%	10.03%	9.91%	11.58%
Return on Capital Employed (ROCE)	7.00%	7.90%	8.40%	7.90%	9.20%	7.90%
Earnings Yield	8.66%	9.99%	11.23%	9.99%	5.33%	8.91%
FCF Yield	0.26%	7.25%	3.07%	7.99%	8.81%	3.57%
Dividend Yield	7.05%	-	7.16%	6.70%	6.12%	6.34%
Payout Ratio	81.42%	73.40%	56.96%	51.33%	101.20%	76.61%
Buyback Yield / Dilution	6.33%	-	-0.24%	-2.42%	-0.75%	-0.01%
Total Shareholder Return	13.38%	-	6.92%	4.28%	5.37%	6.33%

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