OHTL 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 13, 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	3,956	4,786	5,360	6,281	7,187	5,028
Market Cap Growth	-40.45%	-10.70%	-14.66%	-12.61%	42.94%	0.91%
Enterprise Value	5,416	6,556	7,655	9,240	10,934	8,975
Last Close Price	262.00	317.00	355.00	416.00	476.00	333.00
PE Ratio	12.64	15.26	12.76	22.64	81.47	-
PS Ratio	1.51	1.90	1.98	2.50	3.73	8.95
PB Ratio	1.32	1.71	2.16	3.04	4.32	3.23
P/TBV Ratio	1.32	1.71	2.16	3.04	4.33	3.24
P/FCF Ratio	10.16	9.93	6.90	9.13	13.60	-
P/OCF Ratio	4.86	5.53	6.26	8.37	12.85	-
EV/Sales Ratio	2.06	2.60	2.83	3.67	5.67	15.97
EV/EBITDA Ratio	6.88	8.84	8.82	12.03	20.21	-
EV/EBIT Ratio	12.09	14.25	13.29	19.96	53.44	-
EV/FCF Ratio	13.91	13.60	9.85	13.43	20.70	-
Debt / Equity Ratio	0.60	0.71	0.92	1.43	2.21	2.59
Debt / EBITDA Ratio	2.30	2.50	2.48	3.64	6.22	-
Debt / FCF Ratio	4.60	4.11	2.93	4.32	6.96	-
Net Debt / Equity Ratio	0.49	0.55	0.80	1.33	2.05	2.52
Net Debt / EBITDA Ratio	2.01	2.06	2.30	3.60	6.29	-19.32
Net Debt / FCF Ratio	3.75	3.16	2.57	4.01	6.44	-9.77
Asset Turnover	0.45	0.43	0.46	0.42	0.31	0.09
Inventory Turnover	52.45	40.88	45.45	45.92	50.64	41.02
Quick Ratio	0.64	0.51	0.28	0.21	0.17	0.10
Current Ratio	0.70	0.58	0.32	0.26	0.19	0.16
Return on Equity (ROE)	11.04%	11.88%	18.45%	14.87%	5.47%	-33.70%
Return on Assets (ROA)	4.73%	4.88%	6.16%	4.79%	2.06%	-5.21%
Return on Invested Capital (ROIC)	8.16%	8.49%	11.11%	7.61%	3.84%	-9.74%
Return on Capital Employed (ROCE)	8.40%	9.20%	12.80%	10.00%	5.20%	-11.50%
Earnings Yield	7.91%	6.55%	7.84%	4.42%	1.23%	-12.35%
FCF Yield	9.84%	10.07%	14.49%	10.95%	7.35%	-7.99%

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