Origin Property 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	4,638	8,884	20,737	29,695	27,717	18,519
Market Cap Growth	-44.74%	-57.16%	-30.16%	7.13%	49.67%	7.86%
Enterprise Value	40,026	46,618	54,089	49,494	42,854	35,141
Last Close Price	1.89	3.58	7.97	10.69	9.45	5.90
PE Ratio	13.30	8.45	7.63	7.87	8.68	6.96
Forward PE	5.15	5.83	6.80	9.45	8.25	6.46
PS Ratio	0.51	0.81	1.48	2.04	1.82	1.70
PB Ratio	0.21	0.42	0.98	1.49	1.74	1.54
P/TBV Ratio	0.23	0.47	1.11	1.67	1.90	1.69
P/FCF Ratio	2.18	3.63	-	-	61.23	88.41
P/OCF Ratio	1.98	3.36	-	-	39.06	40.02
PEG Ratio	-	0.10	0.10	0.10	0.10	0.10
EV/Sales Ratio	4.37	4.27	3.86	3.41	2.81	3.22
EV/EBITDA Ratio	39.27	35.54	15.46	11.98	10.59	12.01
EV/EBIT Ratio	77.45	45.79	16.66	12.60	11.00	12.61
EV/FCF Ratio	18.77	19.02	-	-	94.67	167.76
Debt / Equity Ratio	1.58	1.70	1.69	1.15	0.98	1.38
Debt / EBITDA Ratio	89.83	21.53	9.46	5.40	3.82	5.63
Debt / FCF Ratio	16.24	14.73	-	-	34.40	79.33
Net Debt / Equity Ratio	1.54	1.62	1.59	0.98	0.85	1.32
Net Debt / EBITDA Ratio	1649.69	26.31	9.60	4.73	3.34	5.40
Net Debt / FCF Ratio	15.84	14.08	-3.83	-4.57	29.84	75.47
Asset Turnover	0.14	0.17	0.25	0.35	0.44	0.33
Inventory Turnover	0.16	0.18	0.23	0.32	0.39	0.27
Quick Ratio	0.16	0.23	0.33	0.51	0.29	0.09
Current Ratio	1.87	2.11	2.11	2.72	2.38	1.95
Return on Equity (ROE)	1.68%	5.87%	15.40%	23.48%	24.17%	24.10%
Return on Assets (ROA)	-0.11%	0.98%	3.58%	5.88%	7.05%	5.30%
Return on Invested Capital (ROIC)	-0.19%	1.45%	5.49%	9.30%	10.84%	8.67%
Return on Capital Employed (ROCE)	-0.30%	2.30%	7.60%	11.30%	16.50%	13.80%
Earnings Yield	7.52%	11.84%	13.11%	12.71%	11.52%	14.37%
FCF Yield	45.98%	27.58%	-42.30%	-14.40%	1.63%	1.13%
Dividend Yield	1.96%	0.59%	5.77%	6.74%	5.71%	8.30%
Payout Ratio	14.78%	74.90%	65.91%	37.06%	46.85%	26.72%
Buyback Yield / Dilution	-0.00%	-	-0.01%	-0.04%	-	-0.06%
Total Shareholder Return	1.96%	0.59%	5.76%	6.70%	5.71%	8.24%

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