Valuation After You

Stocks

End-of-day quote Thailand S.E. 15/10/2026			5-day change	1st Jan Change
3.960 ^THB	0.00%		-4.35%	-18.18%

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	3,230	-
Change	-	14.57%	-19.3%	19.57%	-56%	-18.18%	-
Enterprise Value (EV) ¹	8,115	9,051	7,262	8,668	3,558	2,723	2,672
Change	-	11.53%	-19.76%	19.36%	-58.96%	-23.47%	-1.87%
P/E	1,990x	78.6x	42.2x	30.3x	19.4x	18.9x	14.4x
PBR	-	-	7.64x	8.1x	3.82x	3.22x	3.19x
PEG	-	0x	0.8x	0.5x	-0.6x	-1.2x	0.5x
Capitalization / Revenue	13.1x	9.92x	6.16x	5.69x	2.44x	1.99x	1.81x
EV / Revenue	13.1x	9.65x	5.97x	5.5x	2.2x	1.68x	1.5x
EV / EBITDA	49.6x	29.4x	18.4x	15.7x	7.75x	6.38x	5.39x
EV / EBIT	1,333x	58.4x	31.6x	23.2x	13.3x	11.9x	11.4x
EV / FCF	86.9x	44.4x	26.7x	26.4x	12.9x	9.02x	11.1x
FCF Yield	1.15%	2.25%	3.75%	3.79%	7.73%	11.1%	9.02%
Dividend per Share ²	-	-	0.21	0.33	0.21	0.21	0.26
Rate of return	-	-	2.28%	3%	4.34%	5.3%	6.57%
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	3.960	3.960
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	18.86x	1.68x	6.38x	5.3%	96.32M
MCDONALD'S CORPORATION	18.95x	7.5x	13.56x	3.09%	172B
STARBUCKS CORPORATION	42.93x	3.42x	22.19x	2.6%	110B
COMPASS GROUP PLC	24.6x	1.25x	12.24x	2.25%	55.63B
YUM! BRANDS, INC.	16.18x	5.94x	17.75x	2%	41.16B
CHIPOTLE MEXICAN GRILL, INC.	27.17x	3.37x	19.11x	-.--%	38.7B
RESTAURANT BRANDS INTERNATIONAL INC.	16.63x	3.84x	11.96x	3.48%	25.85B
DARDEN RESTAURANTS, INC.	19.07x	1.94x	11.75x	3.04%	24.25B
YUM CHINA HOLDINGS, INC.	15.18x	1.09x	7.15x	2.66%	15.21B
Average	22.17x	3.34x	13.57x	2.71%	53.66B
Weighted average by Cap.	25.27x	4.70x	15.80x	2.55%