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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 23, 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	4,221	4,393	8,884	20,737	29,695	27,717
Market Cap Growth	-45.91%	-50.55%	-57.16%	-30.16%	7.13%	49.67%
Enterprise Value	38,835	39,781	46,618	54,089	49,494	42,854
Last Close Price	1.72	1.79	3.58	7.97	10.69	9.45
PE Ratio	5.86	6.10	8.45	7.63	7.87	8.68
Forward PE	4.91	5.13	5.83	6.80	9.45	8.25
PS Ratio	0.50	0.52	0.81	1.48	2.04	1.82
PB Ratio	0.19	0.20	0.42	0.98	1.49	1.74
P/TBV Ratio	0.21	0.22	0.47	1.11	1.67	1.90
P/FCF Ratio	22.49	23.41	3.63	-	-	61.23
P/OCF Ratio	9.46	9.85	3.36	-	-	39.06
PEG Ratio	-	0.10	0.10	0.10	0.10	0.10
EV/Sales Ratio	4.60	4.71	4.27	3.86	3.41	2.81
EV/EBITDA Ratio	26.68	63.71	35.92	15.46	11.98	10.59
EV/EBIT Ratio	39.33	104.24	45.79	16.66	12.60	11.00
EV/FCF Ratio	206.94	211.98	19.02	-	-	94.67
Debt / Equity Ratio	1.52	1.52	1.70	1.69	1.15	0.98
Debt / EBITDA Ratio	39.41	39.41	21.53	9.46	5.40	3.82
Debt / FCF Ratio	178.48	178.48	14.73	-	-	34.40
Net Debt / Equity Ratio	1.50	1.50	1.62	1.59	0.98	0.85
Net Debt / EBITDA Ratio	52.86	52.86	26.59	9.60	4.73	3.34
Net Debt / FCF Ratio	175.86	175.86	14.08	-3.83	-4.57	29.84
Asset Turnover	0.13	0.13	0.17	0.25	0.35	0.44
Inventory Turnover	0.15	0.15	0.18	0.23	0.32	0.39
Quick Ratio	0.16	0.16	0.23	0.33	0.51	0.29
Current Ratio	1.90	1.90	2.11	2.11	2.72	2.38
Return on Equity (ROE)	3.63%	3.63%	5.87%	15.40%	23.48%	24.17%
Return on Assets (ROA)	0.37%	0.37%	0.98%	3.58%	5.88%	7.05%
Return on Invested Capital (ROIC)	0.57%	0.57%	1.45%	5.49%	9.30%	10.84%
Return on Capital Employed (ROCE)	0.90%	0.90%	2.30%	7.60%	11.30%	16.50%
Earnings Yield	17.06%	16.39%	11.84%	13.11%	12.71%	11.52%
FCF Yield	4.45%	4.27%	27.58%	-42.30%	-14.40%	1.63%
Dividend Yield	5.44%	3.91%	0.56%	5.77%	6.74%	5.71%
Payout Ratio	7.16%	7.16%	74.90%	65.91%	37.06%	46.85%
Buyback Yield / Dilution	-	-	-	-0.01%	-0.04%	-
Total Shareholder Return	5.44%	3.91%	0.56%	5.76%	6.70%	5.71%

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