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	May '26 May 22, 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	13,590	13,146	19,378	27,890	21,216	22,440
Market Cap Growth	7.98%	-32.16%	-30.52%	31.46%	-5.46%	163.47%
Enterprise Value	28,712	28,664	34,262	38,007	28,051	27,769
Last Close Price	7.65	7.12	9.83	13.91	18.79	18.83
PE Ratio	12.68	11.22	17.32	36.63	42.07	39.25
Forward PE	10.70	11.55	17.69	26.71	31.45	40.43
PS Ratio	0.54	0.52	0.79	1.17	3.56	4.36
PB Ratio	0.56	0.55	0.81	1.20	6.18	5.64
P/TBV Ratio	1.74	1.79	2.70	4.32	8.68	7.41
P/FCF Ratio	6.59	6.96	15.69	12.90	150.22	78.13
P/OCF Ratio	5.18	5.17	7.66	9.92	19.94	20.89
EV/Sales Ratio	1.14	1.14	1.39	1.59	4.71	5.39
EV/EBITDA Ratio	8.64	12.75	20.46	20.02	28.15	31.09
EV/EBIT Ratio	15.15	19.24	34.99	31.49	53.10	57.10
EV/FCF Ratio	13.93	15.18	27.74	17.58	198.62	96.69
Debt / Equity Ratio	0.64	0.65	0.67	0.51	2.18	1.85
Debt / EBITDA Ratio	5.40	5.34	6.72	4.47	5.70	6.25
Debt / FCF Ratio	7.54	8.24	12.94	5.51	52.96	25.68
Net Debt / Equity Ratio	0.57	0.58	0.57	0.45	1.91	1.50
Net Debt / EBITDA Ratio	6.33	6.19	8.10	5.49	6.58	6.67
Net Debt / FCF Ratio	6.80	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	544.54	357.81	194.11	137.59	31.28	32.54
Quick Ratio	0.62	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)	4.86%	5.29%	5.07%	6.18%	13.98%	15.40%
Return on Assets (ROA)	2.07%	2.12%	1.47%	2.89%	2.57%	2.75%
Return on Invested Capital (ROIC)	3.38%	3.53%	2.57%	4.67%	4.85%	5.08%
Return on Capital Employed (ROCE)	4.20%	4.30%	2.60%	3.50%	6.10%	5.10%
Earnings Yield	7.97%	8.92%	5.78%	2.73%	2.38%	2.55%
FCF Yield	15.17%	14.36%	6.37%	7.75%	0.67%	1.28%
Dividend Yield	5.23%	5.62%	2.85%	1.80%	4.15%	1.33%
Payout Ratio	63.22%	58.41%	40.46%	104.50%	50.56%	39.25%
Buyback Yield / Dilution	0.93%	1.08%	-5.56%	-68.20%	-	-
Total Shareholder Return	6.15%	6.70%	-2.71%	-66.41%	4.15%	1.33%

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