Wave Exponential 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	Jun '26 Jun 26, 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	344	344	917	1,566	1,123	856
Market Cap Growth	-24.96%	-62.48%	-41.48%	39.47%	31.19%	78.69%
Enterprise Value	234	332	1,021	1,589	1,105	1,325
Last Close Price	0.03	0.03	0.08	0.17	0.13	0.28
PE Ratio	0.66	0.66	-	-	-	-
PS Ratio	0.87	0.85	1.96	3.49	3.93	2.99
PB Ratio	1.57	1.48	-1.99	1.52	1.29	6.57
P/TBV Ratio	1.25	1.20	-	2.06	1.73	-
P/FCF Ratio	-	104.94	-	-	-	11.80
P/OCF Ratio	175.50	28.29	-	-	-	11.20
EV/Sales Ratio	0.59	0.82	2.18	3.54	3.86	4.63
EV/EBITDA Ratio	-	-	89.87	-	-	-
EV/FCF Ratio	-	101.40	-	-	-	18.27
Debt / Equity Ratio	0.63	0.62	-0.22	0.05	0.09	2.61
Debt / EBITDA Ratio	-	14.42	3.59	1.81	-	3.85
Debt / FCF Ratio	-	43.95	-	-	-	4.68
Net Debt / Equity Ratio	0.62	0.60	-0.18	0.02	-0.59	2.52
Net Debt / EBITDA Ratio	-2.80	-4.17	7.45	-2.11	5.23	-14.41
Net Debt / FCF Ratio	-272.49	42.48	-0.30	-0.03	2.20	4.53
Asset Turnover	0.45	0.64	0.40	0.32	0.27	0.20
Inventory Turnover	0.88	2.45	0.67	0.77	248.11	38.85
Quick Ratio	0.38	0.40	0.21	0.40	1.93	0.03
Current Ratio	0.90	0.94	0.69	5.09	2.71	0.36
Return on Equity (ROE)	284.27%	-	-633.02%	-2.30%	-24.63%	-145.01%
Return on Assets (ROA)	-3.38%	-4.30%	-1.48%	-1.19%	-6.87%	-2.67%
Return on Invested Capital (ROIC)	-13.15%	-	-8.09%	-3.83%	-28.28%	-6.17%
Return on Capital Employed (ROCE)	-15.20%	-12.90%	-16.00%	-1.90%	-12.80%	-25.70%
Earnings Yield	150.65%	152.43%	-144.19%	-1.01%	-5.86%	-80.94%
FCF Yield	-0.15%	0.95%	-31.14%	-44.37%	-20.82%	8.47%
Buyback Yield / Dilution	-4.06%	-9.63%	5.72%	-370.56%	-200.00%	-48.06%