Wilcon Depot Ratios and Metrics

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

Millions PHP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 22, 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	24,516	28,534	58,626	85,684	120,942	125,042
Market Cap Growth	-9.39%	-51.33%	-31.58%	-29.15%	-3.28%	80.47%
Enterprise Value	30,960	36,766	66,088	94,505	127,862	129,755
Last Close Price	5.98	6.53	12.64	18.18	25.31	25.96
PE Ratio	9.92	11.67	23.19	24.60	31.43	48.82
Forward PE	9.57	11.54	18.04	20.60	28.51	42.65
PS Ratio	0.68	0.81	1.72	2.48	3.60	4.55
PB Ratio	1.03	1.15	2.46	3.81	5.89	7.15
P/TBV Ratio	1.04	1.16	2.48	3.84	5.94	7.21
P/FCF Ratio	5.15	7.12	17.43	32.03	45.12	-
P/OCF Ratio	3.63	4.57	9.58	17.16	22.92	71.09
PEG Ratio	-	3.32	3.32	3.32	3.32	3.32
EV/Sales Ratio	0.86	1.04	1.93	2.73	3.81	4.72
EV/EBITDA Ratio	4.56	7.27	13.63	15.72	20.05	28.87
EV/EBIT Ratio	8.87	10.37	18.50	19.83	24.34	36.40
EV/FCF Ratio	6.50	9.18	19.65	35.32	47.70	-
Debt / Equity Ratio	0.41	0.40	0.40	0.44	0.44	0.41
Debt / EBITDA Ratio	1.42	1.46	1.49	1.32	1.16	1.26
Debt / FCF Ratio	2.02	2.45	2.84	3.70	3.35	-
Net Debt / Equity Ratio	0.27	0.29	0.31	0.36	0.31	0.28
Net Debt / EBITDA Ratio	1.27	1.43	1.52	1.33	1.01	1.08
Net Debt / FCF Ratio	1.35	1.80	2.20	3.00	2.40	-13.56
Asset Turnover	0.88	0.89	0.87	0.92	0.99	0.91
Inventory Turnover	1.42	1.43	1.32	1.37	1.47	1.52
Quick Ratio	0.44	0.44	0.42	0.25	0.37	0.28
Current Ratio	2.44	2.88	2.84	2.17	2.27	1.94
Return on Equity (ROE)	10.60%	10.05%	10.91%	16.18%	20.24%	15.62%
Return on Assets (ROA)	5.32%	5.57%	5.66%	7.90%	9.66%	7.36%
Return on Invested Capital (ROIC)	8.46%	8.44%	8.69%	12.44%	16.00%	13.40%
Return on Capital Employed (ROCE)	10.60%	10.40%	10.90%	15.50%	18.80%	15.20%
Earnings Yield	10.08%	8.57%	4.31%	4.06%	3.18%	2.05%
FCF Yield	19.42%	14.04%	5.74%	3.12%	2.22%	-0.29%
Dividend Yield	6.69%	2.14%	1.19%	0.60%	0.91%	0.58%
Payout Ratio	34.83%	35.20%	17.84%	27.07%	15.98%	16.00%
Total Shareholder Return	6.69%	2.14%	1.19%	0.60%	0.91%	0.58%

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