Valuation After You

Stocks

End-of-day quote Thailand S.E. 24/08/2026			5-day change	1st Jan Change
4.320 ^THB	-0.46%		-0.92%	-10.74%

08-14	After You Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	After You Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	8,115	9,298	7,504	8,972	3,948	3,523	-
Change	-	14.57%	-19.3%	19.57%	-56%	-10.74%	-
Enterprise Value (EV) ¹	8,115	9,051	7,262	8,668	3,558	3,016	2,965
Change	-	11.53%	-19.76%	19.36%	-58.96%	-15.22%	-1.69%
P/E	1,990x	78.6x	42.2x	30.3x	19.4x	20.6x	15.7x
PBR	-	-	7.64x	8.1x	3.82x	3.51x	3.48x
PEG	-	0x	0.8x	0.5x	-0.6x	-1.3x	0.5x
Capitalization / Revenue	13.1x	9.92x	6.16x	5.69x	2.44x	2.17x	1.98x
EV / Revenue	13.1x	9.65x	5.97x	5.5x	2.2x	1.86x	1.67x
EV / EBITDA	49.6x	29.4x	18.4x	15.7x	7.75x	7.06x	5.98x
EV / EBIT	1,333x	58.4x	31.6x	23.2x	13.3x	13.2x	12.7x
EV / FCF	86.9x	44.4x	26.7x	26.4x	12.9x	9.99x	12.3x
FCF Yield	1.15%	2.25%	3.75%	3.79%	7.73%	10%	8.13%
Dividend per Share ²	-	-	0.21	0.33	0.21	0.21	0.26
Rate of return	-	-	2.28%	3%	4.34%	4.86%	6.02%
EPS ²	0.005	0.145	0.218	0.363	0.25	0.21	0.275
Distribution rate	-	-	96.3%	90.9%	84%	100%	94.5%
Net sales ¹	619.7	937.7	1,217	1,577	1,616	1,620	1,780
EBITDA ¹	163.7	308.4	393.6	550.4	459.2	427	495.5
EBIT ¹	6.089	155	230	373.6	268.5	228	234
Net income ¹	4.446	118.5	178.2	296.2	204.1	175	222.5
Net Debt ¹	-	-247.1	-241.6	-303.4	-389.7	-507	-558
Reference price ²	9.950	11.400	9.200	11.000	4.840	4.320	4.320
Nbr of stocks (in thousands)	815,624	815,624	815,624	815,624	815,624	815,624	-
Announcement Date	21/02/22	21/02/23	23/02/24	24/02/25	24/02/26	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AFTER YOU	20.57x	1.86x	7.06x	4.86%	108M
MCDONALD'S CORPORATION	21.26x	8.23x	14.86x	2.75%	193B
CHIPOTLE MEXICAN GRILL, INC.	33.76x	4.1x	23.2x	-.--%	48.11B
YUM! BRANDS, INC.	19.35x	5.91x	17.26x	1.91%	42.94B
RESTAURANT BRANDS INTERNATIONAL INC.	18.44x	4.12x	12.78x	3.16%	28.45B
YUM CHINA HOLDINGS, INC.	16.63x	1.21x	7.91x	2.43%	16.75B
DOMINO'S PIZZA INC.	18.35x	3.15x	14.67x	2.28%	11.55B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	30.05x	2.49x	-	0.8%	6.83B
AMERICANA RESTAURANTS INTERNATIONAL PLC	18.49x	2.06x	8.43x	4.15%	5.37B
Average	21.88x	3.68x	13.27x	2.48%	39.22B
Weighted average by Cap.	22.32x	6.35x	15.70x	2.26%