SUPER Ratios and Metrics

Market cap in millions THB. Fiscal year is January - December.

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2018 - 2014
Period Ending	Nov '24 Nov 20, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2018 - 2014
Market Capitalization	7,384	11,213	18,051	25,982	26,255	15,316	Upgrade
Market Cap Growth	-36.17%	-37.88%	-30.53%	-1.04%	71.43%	5.66%	Upgrade
Enterprise Value	53,952	68,796	75,745	77,062	67,552	44,862	Upgrade
PE Ratio	3.90	-	27.13	10.79	20.15	7.17	Upgrade
PS Ratio	0.77	1.14	1.93	3.05	4.03	2.45	Upgrade
PB Ratio	0.36	0.51	0.84	1.21	1.27	0.81	Upgrade
P/FCF Ratio	2.23	2.72	-	-	-	10.74	Upgrade
P/OCF Ratio	1.26	1.66	4.43	2.99	2.67	4.08	Upgrade
EV/Sales Ratio	5.60	7.01	8.09	9.03	10.37	7.18	Upgrade
EV/EBITDA Ratio	7.51	9.20	10.56	11.88	13.71	9.06	Upgrade
EV/EBIT Ratio	14.41	16.84	19.19	22.30	24.84	16.12	Upgrade
EV/FCF Ratio	14.65	16.68	-	-	-	31.45	Upgrade
Debt / Equity Ratio	1.99	2.48	2.65	2.37	1.96	1.60	Upgrade
Debt / EBITDA Ratio	6.46	7.14	7.77	7.65	8.07	6.08	Upgrade
Debt / FCF Ratio	12.46	13.18	-	-	-	21.09	Upgrade
Quick Ratio	0.20	0.16	0.16	0.14	0.13	0.35	Upgrade
Current Ratio	0.22	0.20	0.21	0.18	0.17	0.55	Upgrade
Asset Turnover	0.12	0.12	0.11	0.11	0.10	0.12	Upgrade
Return on Equity (ROE)	8.28%	-0.54%	3.41%	13.00%	7.74%	13.04%	Upgrade
Return on Assets (ROA)	2.90%	3.08%	3.00%	2.81%	2.64%	3.30%	Upgrade
Return on Capital (ROIC)	3.10%	3.30%	3.28%	3.24%	3.09%	3.57%	Upgrade
Earnings Yield	25.66%	-0.07%	3.69%	9.27%	4.96%	13.95%	Upgrade
FCF Yield	49.88%	36.79%	-18.51%	-17.13%	-8.69%	9.31%	Upgrade
Dividend Yield	0.00%	-	-	0.64%	0.63%	1.99%	Upgrade
Payout Ratio	0.00%	-	24.66%	6.82%	-	14.07%	Upgrade
Buyback Yield / Dilution	-0.00%	-	-	-	-0.00%	-	Upgrade
Total Shareholder Return	-0.00%	-	-	0.64%	0.63%	1.99%	Upgrade

Source: S&P Capital IQ. Utility template. Financial Sources.