Willowglen MSC Berhad Ratios and Metrics

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 6, 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	126	128	148	172	184	187
Market Cap Growth	-11.86%	-13.11%	-14.09%	-6.58%	-1.42%	-13.51%
Enterprise Value	93	78	109	128	136	123
Last Close Price	0.26	0.27	0.29	0.32	0.33	0.32
PE Ratio	27.72	28.26	-	16.59	11.97	12.25
PS Ratio	0.66	0.67	0.72	0.82	0.96	1.09
PB Ratio	0.76	0.77	0.84	0.83	0.93	1.01
P/TBV Ratio	0.76	0.77	0.84	0.83	0.93	1.01
P/FCF Ratio	10.18	10.38	12.86	-	-	20.26
P/OCF Ratio	9.21	9.38	12.17	-	-	18.07
EV/Sales Ratio	0.48	0.41	0.53	0.61	0.71	0.72
EV/EBITDA Ratio	7.45	7.27	6.36	6.88	6.88	6.13
EV/EBIT Ratio	9.82	8.32	6.99	7.60	7.67	6.85
EV/FCF Ratio	7.48	6.34	9.48	-	-	13.35
Debt / Equity Ratio	0.05	0.05	0.06	0.07	0.02	0.01
Debt / EBITDA Ratio	0.65	0.65	0.53	0.74	0.21	0.06
Debt / FCF Ratio	0.65	0.65	0.87	-	-	0.13
Net Debt / Equity Ratio	-0.20	-0.20	-0.23	-0.21	-0.26	-0.41
Net Debt / EBITDA Ratio	-3.10	-3.10	-2.40	-2.37	-2.60	-3.80
Net Debt / FCF Ratio	-2.71	-2.71	-3.58	13.14	2.76	-8.27
Asset Turnover	0.87	0.87	0.84	0.84	0.86	0.81
Inventory Turnover	19.56	19.56	22.14	31.18	44.84	41.81
Quick Ratio	4.52	4.52	4.29	4.23	5.58	5.98
Current Ratio	4.73	4.73	4.49	4.40	5.73	6.09
Return on Equity (ROE)	2.66%	2.66%	-9.78%	5.10%	8.03%	8.46%
Return on Assets (ROA)	2.69%	2.69%	3.99%	4.23%	4.96%	5.29%
Return on Invested Capital (ROIC)	3.79%	3.62%	10.47%	7.43%	11.04%	13.49%
Return on Capital Employed (ROCE)	5.40%	5.40%	8.70%	7.90%	8.80%	9.70%
Earnings Yield	3.61%	3.54%	-12.67%	6.03%	8.35%	8.17%
FCF Yield	9.82%	9.63%	7.78%	-1.95%	-10.14%	4.93%
Dividend Yield	5.77%	5.66%	5.21%	4.66%	4.53%	4.64%
Payout Ratio	159.94%	159.94%	-	70.12%	47.32%	47.73%
Buyback Yield / Dilution	-	0.00%	0.01%	0.06%	0.09%	0.00%
Total Shareholder Return	5.77%	5.66%	5.22%	4.72%	4.62%	4.64%

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