Dusit Thani 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 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Dec '25 Dec 8, 2025	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	2019 - 2015
Market Capitalization	9,890	8,960	7,312	9,383	8,537	6,551	Upgrade
Market Cap Growth	7.34%	22.54%	-22.07%	9.90%	30.32%	-20.10%	Upgrade
Enterprise Value	28,182	25,959	20,172	21,837	21,706	19,312	Upgrade
Last Close Price	11.70	10.60	8.65	11.10	10.10	7.75	Upgrade
PS Ratio	0.84	0.81	1.16	1.98	3.22	2.48	Upgrade
PB Ratio	1.25	1.02	1.70	1.86	2.19	1.33	Upgrade
P/TBV Ratio	2.04	1.63	4.34	4.11	4.79	2.37	Upgrade
P/FCF Ratio	15.83	-	-	11.43	-	-	Upgrade
P/OCF Ratio	1.93	2.03	3.29	4.48	10.46	33.22	Upgrade
EV/Sales Ratio	2.39	2.35	3.21	4.61	8.19	7.32	Upgrade
EV/EBITDA Ratio	16.81	26.83	78.58	571.26	-	-	Upgrade
EV/EBIT Ratio	44.02	49.97	-	-	-	-	Upgrade
EV/FCF Ratio	45.12	-	-	26.60	-	-	Upgrade
Debt / Equity Ratio	2.32	2.11	3.23	2.60	3.66	2.75	Upgrade
Debt / EBITDA Ratio	11.31	12.81	19.96	27.67	-	-	Upgrade
Debt / FCF Ratio	29.51	-	-	15.98	-	-	Upgrade
Asset Turnover	0.31	0.33	0.23	0.19	0.11	0.14	Upgrade
Inventory Turnover	59.15	54.09	27.04	25.45	22.16	22.66	Upgrade
Quick Ratio	0.37	0.97	0.54	0.46	0.42	0.39	Upgrade
Current Ratio	0.50	1.15	0.71	0.57	0.53	0.48	Upgrade
Return on Equity (ROE)	-3.42%	-2.31%	-12.48%	-12.24%	-23.18%	-19.37%	Upgrade
Return on Assets (ROA)	0.99%	0.98%	-0.40%	-1.08%	-3.26%	-4.42%	Upgrade
Return on Capital (ROIC)	1.43%	1.43%	-0.59%	-1.48%	-4.15%	-5.67%	Upgrade
Return on Capital Employed (ROCE)	1.90%	1.50%	-0.70%	-2.10%	-6.20%	-7.50%	Upgrade
Earnings Yield	-4.41%	-2.64%	-7.79%	-5.34%	-11.07%	-15.43%	Upgrade
FCF Yield	6.32%	-9.41%	-6.73%	8.75%	-6.51%	-29.38%	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.