SCGJWD Logistics 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 2, 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	14,834	13,146	19,378	27,890	21,216	22,440
Market Cap Growth	-2.49%	-32.16%	-30.52%	31.46%	-5.46%	163.47%
Enterprise Value	29,821	28,664	34,262	38,007	28,051	27,769
Last Close Price	8.35	7.40	10.22	14.46	19.53	19.57
PE Ratio	12.76	11.22	17.32	36.63	42.07	39.25
Forward PE	12.07	11.55	17.69	26.71	31.45	40.43
PS Ratio	0.59	0.52	0.79	1.17	3.56	4.36
PB Ratio	0.62	0.55	0.81	1.20	6.18	5.64
P/TBV Ratio	2.02	1.79	2.70	4.32	8.68	7.41
P/FCF Ratio	7.86	6.96	15.69	12.90	150.22	78.13
P/OCF Ratio	5.84	5.17	7.66	9.92	19.94	20.89
EV/Sales Ratio	1.18	1.14	1.39	1.59	4.71	5.39
EV/EBITDA Ratio	8.68	12.75	20.46	20.02	28.15	31.09
EV/EBIT Ratio	14.92	19.24	34.99	31.49	53.10	57.10
EV/FCF Ratio	15.79	15.18	27.74	17.58	198.62	96.69
Debt / Equity Ratio	0.65	0.65	0.67	0.51	2.18	1.85
Debt / EBITDA Ratio	5.32	5.32	6.75	4.47	5.70	6.25
Debt / FCF Ratio	8.24	8.24	12.94	5.51	52.96	25.68
Net Debt / Equity Ratio	0.58	0.58	0.57	0.45	1.91	1.50
Net Debt / EBITDA Ratio	6.19	6.19	8.10	5.49	6.58	6.67
Net Debt / FCF Ratio	7.37	7.37	10.99	4.82	46.41	20.73
Asset Turnover	0.58	0.58	0.59	0.92	0.47	0.47
Inventory Turnover	357.81	357.81	194.11	137.59	31.28	32.54
Quick Ratio	0.60	0.60	0.95	1.09	0.47	0.82
Current Ratio	0.65	0.65	1.01	1.25	0.58	0.90
Return on Equity (ROE)	5.29%	5.29%	5.07%	6.18%	13.98%	15.40%
Return on Assets (ROA)	2.12%	2.12%	1.47%	2.89%	2.57%	2.75%
Return on Invested Capital (ROIC)	3.50%	3.53%	2.57%	4.67%	4.85%	5.08%
Return on Capital Employed (ROCE)	4.30%	4.30%	2.60%	3.50%	6.10%	5.10%
Earnings Yield	7.90%	8.92%	5.78%	2.73%	2.38%	2.55%
FCF Yield	12.73%	14.36%	6.37%	7.75%	0.67%	1.28%
Dividend Yield	6.78%	5.41%	2.74%	1.73%	3.99%	1.28%
Payout Ratio	58.41%	58.41%	40.46%	104.50%	50.56%	39.25%
Buyback Yield / Dilution	1.08%	1.08%	-5.56%	-68.20%	-	-
Total Shareholder Return	7.86%	6.49%	-2.82%	-66.47%	3.99%	1.28%

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