Susco 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	Apr '26 Apr 10, 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	1,938	2,080	2,900	4,680	4,020	3,240
Market Cap Growth	-34.86%	-28.28%	-38.03%	16.42%	24.07%	10.53%
Enterprise Value	4,313	4,821	5,488	6,159	5,288	4,397
Last Close Price	2.04	2.05	2.68	4.05	2.48	1.88
PE Ratio	16.28	17.29	9.94	3.81	9.52	13.87
Forward PE	6.58	11.67	11.67	11.67	8.69	10.94
PS Ratio	0.06	0.07	0.09	0.14	0.12	0.16
PB Ratio	0.45	0.48	0.64	1.02	1.06	0.92
P/TBV Ratio	0.45	0.48	0.65	1.04	1.07	0.93
P/FCF Ratio	3.91	4.19	7.66	-	7.72	7.84
P/OCF Ratio	2.06	2.21	3.49	-	4.14	4.36
EV/Sales Ratio	0.14	0.15	0.17	0.19	0.16	0.22
EV/EBITDA Ratio	5.43	8.50	7.41	9.31	6.87	9.55
EV/EBIT Ratio	16.45	17.71	11.53	15.74	8.92	14.60
EV/FCF Ratio	8.70	9.72	14.49	-	10.16	10.64
Debt / Equity Ratio	0.79	0.79	0.80	0.62	0.69	0.51
Debt / EBITDA Ratio	4.23	4.23	3.74	3.37	2.63	2.69
Debt / FCF Ratio	6.86	6.86	9.54	-	5.03	4.34
Net Debt / Equity Ratio	0.55	0.55	0.55	0.39	0.32	0.29
Net Debt / EBITDA Ratio	4.20	4.20	3.36	2.72	1.56	2.24
Net Debt / FCF Ratio	4.81	4.81	6.57	-2.27	2.30	2.50
Asset Turnover	3.07	3.07	3.23	3.50	4.34	3.14
Inventory Turnover	36.94	36.94	28.49	34.53	59.46	40.69
Quick Ratio	0.59	0.59	0.65	0.57	0.83	0.69
Current Ratio	0.82	0.82	0.92	0.96	1.04	1.04
Return on Equity (ROE)	2.69%	2.69%	6.35%	29.25%	11.51%	6.69%
Return on Assets (ROA)	1.67%	1.67%	2.90%	2.63%	4.77%	2.94%
Return on Invested Capital (ROIC)	2.48%	2.49%	5.29%	5.27%	8.81%	4.94%
Return on Capital Employed (ROCE)	4.00%	4.00%	6.70%	5.90%	10.30%	5.90%
Earnings Yield	6.21%	5.78%	10.06%	26.25%	10.50%	7.21%
FCF Yield	25.59%	23.85%	13.06%	-16.90%	12.95%	12.76%
Dividend Yield	9.71%	-	7.46%	6.91%	9.68%	9.58%
Payout Ratio	143.98%	143.98%	95.74%	32.46%	51.94%	72.60%
Buyback Yield / Dilution	4.00%	4.00%	-	-	0.00%	4.11%
Total Shareholder Return	13.62%	4.00%	7.46%	6.91%	9.68%	13.68%

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