SAAM 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 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	1,560	1,680	1,740	2,325	2,085	2,640
Market Cap Growth	-7.99%	-3.45%	-25.16%	11.51%	-21.02%	714.82%
Enterprise Value	1,523	1,630	1,718	2,240	1,973	2,585
Last Close Price	4.92	5.30	5.75	7.65	6.80	8.57
PE Ratio	-	-	120.39	37.77	28.85	95.30
PS Ratio	21.30	22.95	24.02	19.65	27.93	36.16
PB Ratio	3.22	3.47	4.15	5.64	5.66	8.63
P/TBV Ratio	4.32	4.66	4.62	6.20	6.22	8.64
P/FCF Ratio	327.52	352.81	69.52	-	72.46	40.00
P/OCF Ratio	90.48	97.47	67.09	-	70.64	39.97
EV/Sales Ratio	20.81	22.26	23.72	18.92	26.43	35.41
EV/EBITDA Ratio	-	-	57.17	27.83	57.03	58.81
EV/EBIT Ratio	-	-	72.42	30.14	69.61	76.34
EV/FCF Ratio	319.88	342.23	68.63	-	68.58	39.17
Debt / Equity Ratio	0.09	0.09	0.13	0.16	0.20	0.29
Debt / EBITDA Ratio	20.36	20.36	1.61	0.76	1.91	1.99
Debt / FCF Ratio	9.39	9.39	2.17	-	2.54	1.33
Net Debt / Equity Ratio	-0.07	-0.07	-0.07	-0.18	-0.29	-0.20
Net Debt / EBITDA Ratio	20.05	20.05	-0.95	-0.94	-3.08	-1.43
Net Debt / FCF Ratio	-7.56	-7.56	-1.14	31.03	-3.71	-0.95
Asset Turnover	0.14	0.14	0.14	0.23	0.16	0.17
Inventory Turnover	25.76	25.76	26.62	7.81	2.48	1.76
Quick Ratio	2.59	2.59	3.54	5.06	2.40	3.08
Current Ratio	2.97	2.97	3.79	5.22	2.55	3.38
Return on Equity (ROE)	-2.14%	-2.14%	3.48%	15.76%	21.44%	9.25%
Return on Assets (ROA)	-0.90%	-0.90%	2.94%	9.13%	3.77%	5.05%
Return on Invested Capital (ROIC)	-1.70%	-1.83%	4.61%	22.36%	10.60%	10.82%
Return on Capital Employed (ROCE)	-1.50%	-1.50%	5.10%	15.90%	6.50%	9.00%
Earnings Yield	-0.62%	-0.57%	0.83%	2.65%	3.47%	1.05%
FCF Yield	0.31%	0.28%	1.44%	-0.10%	1.38%	2.50%
Dividend Yield	1.03%	0.94%	0.52%	0.78%	-	-
Payout Ratio	-	-	62.27%	29.24%	14.93%	54.15%
Buyback Yield / Dilution	-4.81%	-4.81%	0.00%	-0.00%	-0.00%	-
Total Shareholder Return	-3.80%	-3.87%	0.52%	0.78%	-0.00%	-

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