WuXi Biologics Ratios and Metrics

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

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar '26 Mar 5, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	589,447	318,596	550,078	1,121,141	1,664,697	1,625,805
Market Cap Growth	53.67%	-42.08%	-50.94%	-32.65%	2.39%	233.20%
Enterprise Value	574,765	313,963	540,321	1,098,048	1,618,725	1,619,264
PE Ratio	30.98	20.19	33.37	50.61	93.99	209.36
PS Ratio	6.48	3.63	6.66	14.65	30.95	63.00
PB Ratio	2.65	1.49	2.58	6.18	9.74	16.92
P/TBV Ratio	3.02	1.70	2.96	6.79	10.56	17.69
P/FCF Ratio	73.91	52.62	182.37	-	-	-
P/OCF Ratio	22.72	12.99	24.31	40.37	92.82	187.95
EV/Sales Ratio	6.48	3.58	6.54	14.35	30.10	62.75
EV/EBITDA Ratio	18.68	11.42	22.61	43.22	85.50	198.82
EV/EBIT Ratio	23.67	14.56	28.34	50.36	97.69	234.41
EV/FCF Ratio	72.07	51.85	179.13	-	-	-
Debt / Equity Ratio	0.10	0.11	0.10	0.12	0.13	0.16
Debt / EBITDA Ratio	0.73	0.82	0.89	0.86	1.18	1.85
Debt / FCF Ratio	2.90	3.84	7.33	-	-	-
Net Debt / Equity Ratio	-0.15	-0.13	-0.15	-0.12	-0.21	-0.25
Net Debt / EBITDA Ratio	-1.09	-0.99	-1.36	-0.85	-1.89	-2.91
Net Debt / FCF Ratio	-4.22	-4.48	-10.74	13.14	2.22	1.24
Asset Turnover	0.34	0.33	0.32	0.33	0.28	0.24
Inventory Turnover	6.36	6.71	5.04	4.31	3.94	4.15
Quick Ratio	2.40	1.98	2.35	1.56	1.85	2.49
Current Ratio	2.88	2.73	2.78	1.98	2.37	3.16
Return on Equity (ROE)	10.51%	8.82%	8.90%	13.20%	13.09%	10.02%
Return on Assets (ROA)	5.89%	5.05%	4.63%	5.81%	5.43%	4.03%
Return on Invested Capital (ROIC)	10.55%	9.71%	9.72%	12.78%	13.38%	10.74%
Return on Capital Employed (ROCE)	10.60%	9.50%	8.00%	10.80%	8.90%	6.10%
Earnings Yield	3.23%	4.95%	3.00%	1.98%	1.06%	0.48%
FCF Yield	1.35%	1.90%	0.55%	-0.15%	-0.97%	-1.17%
Buyback Yield / Dilution	2.55%	2.80%	0.62%	1.04%	-5.05%	-5.30%

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