Next Capital 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 - 2016
Period Ending	Dec '25 Dec 3, 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 - 2016
Market Capitalization	4,131	1,971	3,564	4,293	8,955	5,040	Upgrade
Market Cap Growth	63.64%	-44.70%	-16.98%	-52.06%	77.68%	-	Upgrade
PE Ratio	7.89	8.22	13.72	26.04	28.80	24.98	Upgrade
PS Ratio	3.07	1.98	3.46	4.83	12.59	10.32	Upgrade
PB Ratio	0.81	0.42	0.80	1.01	4.46	3.01	Upgrade
P/FCF Ratio	66.32	-	-	-	-	12.44	Upgrade
P/OCF Ratio	58.21	-	-	-	-	12.36	Upgrade
Debt / Equity Ratio	1.00	1.10	1.18	0.91	1.68	1.67	Upgrade
Debt / FCF Ratio	81.90	-	-	-	-	6.91	Upgrade
Quick Ratio	2.90	4.08	3.74	3.92	2.96	3.38	Upgrade
Current Ratio	2.95	4.17	3.84	4.04	3.03	3.41	Upgrade
Asset Turnover	0.13	0.10	0.11	0.13	0.14	0.11	Upgrade
Return on Equity (ROE)	10.79%	5.23%	5.97%	5.28%	16.88%	14.79%	Upgrade
Return on Assets (ROA)	5.11%	2.37%	2.82%	2.32%	5.93%	4.62%	Upgrade
Earnings Yield	12.68%	12.16%	7.29%	3.84%	3.47%	4.00%	Upgrade
FCF Yield	1.51%	-3.19%	-44.00%	-47.30%	-13.36%	8.04%	Upgrade
Dividend Yield	0.73%	1.54%	-	-	-	3.73%	Upgrade
Payout Ratio	5.72%	-	-	-	-	85.25%	Upgrade
Buyback Yield / Dilution	-	0.00%	-17.74%	-27.40%	-38.99%	-7.92%	Upgrade
Total Shareholder Return	0.73%	1.54%	-17.74%	-27.40%	-38.99%	-4.19%	Upgrade

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