Noble Development 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 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 2, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	3,314	3,697	5,368	7,600	8,422	11,320
Market Cap Growth	5.22%	-31.12%	-29.37%	-9.76%	-25.61%	51.22%
Enterprise Value	16,422	17,713	20,071	20,697	17,131	18,571
Last Close Price	2.42	2.57	3.34	4.44	4.85	5.83
PE Ratio	3.51	8.57	5.90	16.71	9.04	6.03
Forward PE	-	5.27	5.70	7.35	5.35	3.28
PS Ratio	0.37	0.34	0.59	0.93	1.23	1.06
PB Ratio	0.48	0.59	0.83	1.28	1.50	1.93
P/TBV Ratio	0.48	0.59	0.83	1.28	1.50	1.93
P/FCF Ratio	2.13	1.80	-	-	-	2.85
P/OCF Ratio	2.03	1.71	-	-	-	2.78
EV/Sales Ratio	1.82	1.61	2.22	2.52	2.51	1.73
EV/EBITDA Ratio	97.48	29.54	25.57	34.70	25.76	7.68
EV/EBIT Ratio	-	31.40	28.13	42.18	29.17	7.82
EV/FCF Ratio	10.56	8.61	-	-	-	4.67
Debt / Equity Ratio	2.06	2.53	2.61	2.32	2.10	1.56
Debt / EBITDA Ratio	56.54	23.14	19.29	19.85	16.30	3.72
Debt / FCF Ratio	9.08	7.77	-	-	-	2.31
Net Debt / Equity Ratio	1.91	2.33	2.22	2.03	1.85	1.25
Net Debt / EBITDA Ratio	82.52	24.54	18.26	20.21	15.69	3.03
Net Debt / FCF Ratio	8.43	7.16	-8.28	-12.84	-8.83	1.84
Asset Turnover	0.35	0.41	0.37	0.38	0.35	0.53
Inventory Turnover	0.47	0.54	0.46	0.44	0.33	0.44
Quick Ratio	0.30	0.41	0.68	0.37	0.24	0.34
Current Ratio	2.36	2.42	3.36	2.45	2.32	2.81
Return on Equity (ROE)	14.22%	6.70%	14.69%	7.87%	16.22%	33.12%
Return on Assets (ROA)	0.23%	1.32%	1.83%	1.43%	1.86%	7.28%
Return on Invested Capital (ROIC)	0.35%	1.69%	2.79%	2.20%	3.18%	13.71%
Return on Capital Employed (ROCE)	0.60%	3.20%	3.70%	3.40%	4.50%	17.70%
Earnings Yield	28.57%	11.67%	16.96%	5.99%	11.06%	16.59%
FCF Yield	46.93%	55.63%	-32.25%	-12.35%	-14.03%	35.12%
Dividend Yield	7.05%	7.34%	11.94%	4.50%	8.87%	14.93%
Payout Ratio	27.34%	127.88%	42.27%	24.08%	124.91%	80.20%
Buyback Yield / Dilution	0.68%	0.00%	-	0.03%	-0.03%	-
Total Shareholder Return	7.73%	7.34%	11.94%	4.53%	8.84%	14.93%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.