SC Asset Corporation 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	Feb '26 Feb 10, 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	7,827	10,950	14,015	17,819	14,078	11,619
Market Cap Growth	-27.38%	-21.87%	-21.35%	26.58%	21.16%	23.01%
Enterprise Value	40,790	46,161	45,021	41,716	31,521	31,191
Last Close Price	1.83	2.37	2.86	3.47	2.56	2.01
PE Ratio	5.56	6.42	5.65	6.97	6.83	6.12
Forward PE	5.03	5.41	5.50	6.70	6.14	7.15
PS Ratio	0.41	0.54	0.57	0.83	0.72	0.61
PB Ratio	0.32	0.45	0.60	0.82	0.70	0.62
P/TBV Ratio	0.33	0.46	0.61	0.83	0.70	0.63
P/FCF Ratio	3.00	157.29	-	-	132.85	2.03
P/OCF Ratio	2.85	33.66	-	-	65.44	1.99
PEG Ratio	-	0.30	0.30	0.30	0.30	0.30
EV/Sales Ratio	2.16	2.27	1.84	1.93	1.62	1.64
EV/EBITDA Ratio	22.05	24.81	12.77	12.49	11.47	12.03
EV/EBIT Ratio	23.44	26.45	13.13	12.80	11.87	12.50
EV/FCF Ratio	15.63	663.09	-	-	297.45	5.45
Debt / Equity Ratio	1.44	1.41	1.44	1.31	1.22	1.14
Debt / EBITDA Ratio	18.60	18.13	9.46	8.51	8.71	8.03
Debt / FCF Ratio	13.39	487.54	-	-	230.59	3.71
Asset Turnover	0.28	0.31	0.40	0.40	0.41	0.42
Inventory Turnover	0.28	0.30	0.37	0.38	0.42	0.41
Quick Ratio	0.12	0.06	0.09	0.10	0.37	0.30
Current Ratio	2.30	2.36	2.18	2.12	2.31	2.30
Return on Equity (ROE)	6.05%	7.30%	11.23%	12.28%	10.60%	10.43%
Return on Assets (ROA)	1.62%	1.66%	3.54%	3.80%	3.53%	3.48%
Return on Invested Capital (ROIC)	2.46%	2.63%	5.29%	5.97%	5.68%	5.29%
Return on Capital Employed (ROCE)	3.90%	3.90%	8.40%	9.10%	8.20%	8.60%
Earnings Yield	17.97%	15.58%	17.71%	14.34%	14.65%	16.33%
FCF Yield	33.34%	0.64%	-17.20%	-30.80%	0.75%	49.28%
Dividend Yield	8.84%	6.74%	8.39%	7.20%	7.80%	8.97%
Payout Ratio	48.63%	52.66%	42.97%	46.20%	36.55%	41.84%
Buyback Yield / Dilution	-0.01%	0.06%	-1.39%	-0.58%	-0.36%	-0.06%
Total Shareholder Return	9.08%	6.80%	7.00%	6.62%	7.44%	8.91%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.