White Horse 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	Jun '26 Jun 2, 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	107	139	159	139	135	140
Market Cap Growth	-34.97%	-12.50%	14.29%	3.28%	-3.94%	-4.66%
Enterprise Value	18	60	88	75	68	57
Last Close Price	0.48	0.63	0.72	0.63	0.61	0.61
PE Ratio	-	-	-	-	169.85	8.37
PS Ratio	0.29	0.37	0.36	0.33	0.33	0.35
PB Ratio	0.20	0.25	0.28	0.24	0.23	0.23
P/TBV Ratio	0.20	0.25	0.28	0.24	0.23	0.23
P/FCF Ratio	8.77	6.93	12.51	4.96	-	13.27
P/OCF Ratio	5.02	4.70	9.34	4.62	-	9.76
EV/Sales Ratio	0.05	0.16	0.20	0.18	0.17	0.14
EV/EBITDA Ratio	2.17	74.21	54.43	-	4.41	-
EV/FCF Ratio	1.46	2.98	6.91	2.69	-	5.42
Debt / Equity Ratio	0.13	0.13	0.16	0.17	0.16	0.12
Debt / EBITDA Ratio	8.55	9.02	13.29	-	4.76	-
Debt / FCF Ratio	5.75	3.41	7.04	3.47	-	6.72
Net Debt / Equity Ratio	-0.16	-0.19	-0.13	-0.13	-0.07	-0.18
Net Debt / EBITDA Ratio	-60.78	-132.90	-46.25	9.70	-2.72	4.83
Net Debt / FCF Ratio	-7.31	-5.34	-5.87	-2.71	0.94	-10.22
Asset Turnover	0.53	0.55	0.60	0.56	0.54	0.50
Inventory Turnover	1.79	1.81	1.93	1.71	1.70	1.76
Quick Ratio	2.28	2.32	1.88	1.80	1.36	1.79
Current Ratio	4.13	3.96	3.33	3.19	2.87	2.90
Return on Equity (ROE)	-1.11%	-1.31%	-1.89%	-2.80%	0.13%	2.82%
Return on Assets (ROA)	-0.88%	-0.95%	-0.88%	-1.78%	-0.70%	-3.78%
Return on Invested Capital (ROIC)	-2.16%	-2.27%	-2.07%	-4.04%	-0.18%	-5.86%
Return on Capital Employed (ROCE)	-1.70%	-1.90%	-1.80%	-3.60%	-1.40%	-8.10%
Earnings Yield	-5.68%	-5.27%	-6.84%	-11.94%	0.59%	11.95%
FCF Yield	11.40%	14.42%	7.99%	20.18%	-33.32%	7.54%
Dividend Yield	-	-	-	-	-	4.93%
Payout Ratio	-	-	-	-	835.35%	-
Buyback Yield / Dilution	-0.02%	-	-	-	2.26%	0.93%
Total Shareholder Return	-0.02%	-	-	-	2.26%	5.86%