Ornsirin Holding 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 9, 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	1,185	1,035	1,065	1,590	-	-
Market Cap Growth	23.44%	-2.82%	-33.02%	-	-	-
Enterprise Value	2,634	2,349	2,300	2,849	-	-
Last Close Price	0.79	0.69	0.69	0.98	-	-
PE Ratio	5.24	4.57	7.58	8.81	-	-
PS Ratio	0.56	0.49	0.78	1.43	-	-
PB Ratio	0.45	0.39	0.43	0.66	-	-
P/TBV Ratio	0.45	0.39	0.44	0.67	-	-
P/FCF Ratio	11.63	10.16	-	-	-	-
P/OCF Ratio	3.56	3.11	-	-	-	-
EV/Sales Ratio	1.25	1.11	1.69	2.56	-	-
EV/EBITDA Ratio	8.33	7.54	12.42	11.52	-	-
EV/EBIT Ratio	8.97	8.00	12.99	11.85	-	-
EV/FCF Ratio	25.86	23.06	-	-	-	-
Debt / Equity Ratio	0.63	0.63	0.59	0.50	0.29	0.26
Debt / EBITDA Ratio	5.30	5.30	7.62	4.72	1.69	4.60
Debt / FCF Ratio	16.45	16.45	-	-	-	-
Net Debt / Equity Ratio	0.55	0.55	0.52	0.41	0.20	0.18
Net Debt / EBITDA Ratio	4.64	4.64	6.92	3.96	1.15	3.21
Net Debt / FCF Ratio	14.20	14.20	-6.18	-1.67	-5.51	-1.07
Asset Turnover	0.39	0.39	0.31	0.30	0.48	0.24
Inventory Turnover	0.33	0.33	0.25	0.22	0.37	0.19
Quick Ratio	0.09	0.09	0.09	0.16	0.21	0.16
Current Ratio	1.78	1.78	2.22	2.46	2.61	2.60
Return on Equity (ROE)	8.86%	8.86%	5.80%	7.93%	13.90%	4.05%
Return on Assets (ROA)	3.41%	3.41%	2.52%	4.12%	7.26%	2.17%
Return on Invested Capital (ROIC)	5.69%	5.79%	3.96%	6.25%	11.97%	3.84%
Return on Capital Employed (ROCE)	8.80%	8.80%	6.00%	9.20%	15.70%	5.00%
Earnings Yield	19.10%	21.86%	13.20%	11.35%	-	-
FCF Yield	8.60%	9.84%	-19.48%	-36.92%	-	-
Dividend Yield	2.53%	-	2.90%	5.09%	-	-
Payout Ratio	13.26%	13.26%	53.36%	306.09%	-	74.29%
Buyback Yield / Dilution	-	-	-28.17%	-7.03%	-	-
Total Shareholder Return	2.53%	-	-25.26%	-1.94%	-	-

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