Scan Inter 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 26, 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	534	485	740	2,040	2,544	2,496
Market Cap Growth	-2.22%	-34.43%	-63.71%	-19.81%	1.92%	21.64%
Enterprise Value	2,752	2,709	3,336	4,696	4,728	5,013
Last Close Price	0.44	0.40	0.61	1.68	2.03	1.94
PE Ratio	-	-	-	12.16	7.42	36.58
Forward PE	-	6.51	6.51	6.51	6.51	6.51
PS Ratio	0.40	0.37	0.48	1.09	1.82	1.48
PB Ratio	0.21	0.19	0.25	0.63	0.85	0.93
P/TBV Ratio	0.25	0.23	0.28	0.73	0.94	1.05
P/FCF Ratio	2.48	2.26	2.99	28.17	10.99	-
P/OCF Ratio	2.39	2.17	2.66	24.88	9.93	14.99
PEG Ratio	-	0.48	0.48	0.48	0.48	0.48
EV/Sales Ratio	2.07	2.04	2.17	2.50	3.38	2.97
EV/EBITDA Ratio	18.70	25.03	22.99	14.40	25.95	19.13
EV/EBIT Ratio	132.76	132.15	60.83	21.13	70.75	46.39
EV/FCF Ratio	12.80	12.60	13.46	64.83	20.43	-
Debt / Equity Ratio	0.83	0.83	0.82	0.81	0.75	1.00
Debt / EBITDA Ratio	14.33	14.33	13.70	7.49	11.37	9.63
Debt / FCF Ratio	9.80	9.80	9.94	35.73	9.75	-
Net Debt / Equity Ratio	0.82	0.82	0.81	0.79	0.74	0.96
Net Debt / EBITDA Ratio	19.32	19.32	16.82	7.80	12.17	9.81
Net Debt / FCF Ratio	9.73	9.73	9.84	35.12	9.58	-8.91
Asset Turnover	0.25	0.25	0.26	0.32	0.25	0.30
Inventory Turnover	4.18	4.18	4.24	4.65	3.55	3.69
Quick Ratio	0.11	0.11	0.17	0.25	0.20	0.23
Current Ratio	0.66	0.66	0.56	0.62	0.61	0.61
Return on Equity (ROE)	-9.45%	-9.45%	-6.93%	5.71%	12.01%	2.61%
Return on Assets (ROA)	0.24%	0.24%	0.57%	2.36%	0.74%	1.21%
Return on Invested Capital (ROIC)	0.43%	0.41%	0.98%	4.05%	1.21%	2.08%
Return on Capital Employed (ROCE)	0.70%	0.70%	1.40%	5.50%	1.80%	3.10%
Earnings Yield	-69.48%	-76.43%	-29.37%	8.23%	13.47%	2.73%
FCF Yield	40.25%	44.27%	33.49%	3.55%	9.10%	-11.56%
Dividend Yield	-	-	-	0.74%	2.71%	2.83%
Payout Ratio	-	-	-	39.31%	19.25%	74.80%
Buyback Yield / Dilution	-0.16%	-0.16%	-0.98%	-	-	-
Total Shareholder Return	-0.16%	-0.16%	-0.98%	0.74%	2.71%	2.83%

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