NL Development 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 2025	FY 2024	FY 2023	FY 2022	FY 2021	2020 - 2019
Period Ending	Mar '26 Mar 9, 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	2020 - 2019
Market Capitalization	295	340	545	-	-	-	Upgrade
Market Cap Growth	-36.56%	-37.61%	-	-	-	-	Upgrade
Enterprise Value	-179	-17	-146	-	-	-	Upgrade
Last Close Price	0.59	0.68	1.04	-	-	-	Upgrade
PE Ratio	-	-	67.67	-	-	-	Upgrade
PS Ratio	0.25	0.29	0.42	-	-	-	Upgrade
PB Ratio	0.38	0.44	0.67	-	-	-	Upgrade
P/TBV Ratio	0.38	0.44	0.68	-	-	-	Upgrade
Debt / Equity Ratio	0.01	0.01	0.02	0.04	0.02	0.01	Upgrade
Debt / EBITDA Ratio	-	-	-	0.11	0.16	0.06	Upgrade
Debt / FCF Ratio	-	-	-	0.07	0.12	-	Upgrade
Net Debt / Equity Ratio	-0.61	-0.61	-0.65	-0.70	-0.37	-0.29	Upgrade
Net Debt / EBITDA Ratio	17.00	17.00	61.33	-2.25	-2.55	-2.07	Upgrade
Net Debt / FCF Ratio	9.97	9.97	4.45	-1.46	-1.89	0.56	Upgrade
Asset Turnover	0.81	0.81	0.88	1.57	0.89	1.03	Upgrade
Inventory Turnover	11.63	11.63	11.66	22.72	11.94	17.30	Upgrade
Quick Ratio	1.96	1.96	1.83	1.30	1.38	1.36	Upgrade
Current Ratio	2.18	2.18	2.07	1.45	1.52	1.53	Upgrade
Return on Equity (ROE)	-1.84%	-1.84%	1.19%	23.64%	9.77%	9.47%	Upgrade
Return on Assets (ROA)	-1.86%	-1.86%	-0.97%	6.80%	2.44%	2.78%	Upgrade
Return on Invested Capital (ROIC)	-11.83%	-14.58%	-7.42%	46.95%	10.61%	14.25%	Upgrade
Return on Capital Employed (ROCE)	-4.90%	-4.90%	-2.50%	23.00%	8.30%	7.90%	Upgrade
Earnings Yield	-4.98%	-4.32%	1.48%	-	-	-	Upgrade
FCF Yield	-16.13%	-13.99%	-22.07%	-	-	-	Upgrade
Dividend Yield	6.78%	-	3.84%	-	-	-	Upgrade
Payout Ratio	-	-	749.89%	117.02%	253.56%	48.84%	Upgrade
Buyback Yield / Dilution	-3.30%	-3.30%	-30.81%	-4.05%	-1.60%	-2.33%	Upgrade
Total Shareholder Return	3.48%	-3.30%	-26.98%	-4.05%	-1.60%	-2.33%	Upgrade

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