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 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Feb '26 Feb 27, 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	8,341	7,228	10,950	14,015	17,819	14,078
Market Cap Growth	-29.86%	-33.98%	-21.87%	-21.35%	26.58%	21.16%
Enterprise Value	37,393	40,191	46,161	45,021	41,716	31,521
Last Close Price	1.95	1.69	2.37	2.86	3.47	2.56
PE Ratio	5.44	4.72	6.42	5.65	6.97	6.83
Forward PE	5.17	4.65	5.41	5.50	6.70	6.14
PS Ratio	0.41	0.36	0.54	0.57	0.83	0.72
PB Ratio	0.34	0.29	0.45	0.60	0.82	0.70
P/TBV Ratio	0.34	0.30	0.46	0.61	0.83	0.70
P/FCF Ratio	3.69	3.19	177.84	-	-	132.85
P/OCF Ratio	3.45	2.99	34.51	-	-	65.44
PEG Ratio	-	0.30	0.30	0.30	0.30	0.30
EV/Sales Ratio	1.85	1.99	2.27	1.84	1.93	1.62
EV/EBITDA Ratio	18.06	18.05	24.81	12.77	12.49	11.47
EV/EBIT Ratio	19.08	18.81	26.45	13.13	12.80	11.87
EV/FCF Ratio	16.52	17.76	749.74	-	-	297.45
Debt / Equity Ratio	1.30	1.30	1.41	1.44	1.31	1.22
Debt / EBITDA Ratio	14.38	14.38	18.13	9.46	8.51	8.71
Debt / FCF Ratio	14.28	14.28	551.25	-	-	230.59
Net Debt / Equity Ratio	1.17	1.17	1.35	1.36	1.22	0.90
Net Debt / EBITDA Ratio	13.01	13.01	17.53	8.95	7.89	6.60
Net Debt / FCF Ratio	12.80	12.80	529.76	-13.09	-4.80	171.01
Asset Turnover	0.31	0.31	0.31	0.40	0.40	0.41
Inventory Turnover	0.31	0.31	0.30	0.37	0.38	0.42
Quick Ratio	0.20	0.20	0.06	0.09	0.10	0.37
Current Ratio	2.50	2.50	2.36	2.18	2.12	2.31
Return on Equity (ROE)	6.40%	6.40%	7.30%	11.23%	12.28%	10.60%
Return on Assets (ROA)	2.04%	2.04%	1.66%	3.54%	3.80%	3.53%
Return on Invested Capital (ROIC)	3.05%	3.06%	2.63%	5.29%	5.97%	5.68%
Return on Capital Employed (ROCE)	4.80%	4.80%	3.90%	8.40%	9.10%	8.20%
Earnings Yield	18.38%	21.20%	15.58%	17.71%	14.34%	14.65%
FCF Yield	27.13%	31.31%	0.56%	-17.20%	-30.80%	0.75%
Dividend Yield	7.35%	8.88%	6.74%	8.39%	7.20%	7.80%
Payout Ratio	44.64%	44.64%	52.66%	42.97%	46.20%	36.55%
Buyback Yield / Dilution	0.02%	0.02%	0.06%	-1.39%	-0.58%	-0.36%
Total Shareholder Return	7.37%	8.89%	6.80%	7.00%	6.62%	7.44%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.