Saha-Union 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	8,433	7,924	9,087	9,378	8,505	9,451
Market Cap Growth	-6.45%	-12.80%	-3.10%	10.26%	-10.00%	-2.97%
Enterprise Value	6,456	894	3,415	4,783	5,133	6,789
Last Close Price	29.00	27.25	29.62	29.15	25.16	26.72
PE Ratio	4.76	4.47	5.88	7.86	7.83	15.72
PS Ratio	0.99	0.93	0.90	1.03	0.87	1.06
PB Ratio	0.32	0.30	0.36	0.38	0.35	0.40
P/TBV Ratio	0.35	0.33	0.40	0.42	0.39	0.44
P/FCF Ratio	12.87	12.10	15.35	11.04	8.15	25.23
P/OCF Ratio	6.82	6.41	8.14	8.57	6.39	13.09
EV/Sales Ratio	0.76	0.11	0.34	0.52	0.52	0.76
EV/EBITDA Ratio	2.47	0.59	1.75	2.97	3.56	5.93
EV/EBIT Ratio	3.27	1.03	2.55	4.85	6.69	18.62
EV/FCF Ratio	9.85	1.36	5.77	5.63	4.92	18.12
Debt / Equity Ratio	0.02	0.02	0.02	0.02	0.01	0.03
Debt / EBITDA Ratio	0.36	0.36	0.28	0.27	0.22	0.55
Debt / FCF Ratio	0.83	0.83	0.96	0.54	0.32	1.78
Net Debt / Equity Ratio	-0.14	-0.14	-0.31	-0.26	-0.22	-0.19
Net Debt / EBITDA Ratio	-2.40	-2.40	-4.03	-3.94	-3.70	-3.97
Net Debt / FCF Ratio	-5.54	-5.54	-13.29	-7.47	-5.12	-12.13
Asset Turnover	0.30	0.30	0.37	0.34	0.37	0.34
Inventory Turnover	12.45	12.45	13.04	10.70	9.29	7.89
Quick Ratio	3.46	3.46	6.50	5.42	4.47	3.37
Current Ratio	7.40	7.40	6.99	5.87	5.06	3.96
Return on Equity (ROE)	7.22%	7.22%	6.78%	5.48%	5.26%	3.01%
Return on Assets (ROA)	1.93%	1.93%	3.07%	2.32%	1.82%	0.87%
Return on Invested Capital (ROIC)	4.20%	4.15%	6.77%	4.79%	3.59%	1.67%
Return on Capital Employed (ROCE)	3.20%	3.20%	5.10%	3.90%	3.10%	1.50%
Earnings Yield	21.00%	22.35%	17.00%	12.72%	12.78%	6.36%
FCF Yield	7.77%	8.27%	6.51%	9.06%	12.27%	3.96%
Dividend Yield	5.38%	-	5.40%	5.15%	5.96%	5.61%
Payout Ratio	26.27%	26.27%	28.23%	36.57%	40.14%	72.55%
Buyback Yield / Dilution	-	-	-	-	-	-0.00%
Total Shareholder Return	5.38%	-	5.40%	5.15%	5.96%	5.61%

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