Valuation After You

Stocks

End-of-day quote Thailand S.E. 06/11/2026			5-day change	1st Jan Change
3.720 ^THB	-0.53%		-2.62%	-23.14%

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	3,034	-
Change	-	14.57%	-19.3%	19.57%	-56%	-23.14%	-
Enterprise Value (EV) ¹	8,115	9,051	7,262	8,668	3,558	2,527	2,476
Change	-	11.53%	-19.76%	19.36%	-58.96%	-28.97%	-2.02%
P/E	1,990x	78.6x	42.2x	30.3x	19.4x	17.7x	13.5x
PBR	-	-	7.64x	8.1x	3.82x	3.02x	3x
PEG	-	0x	0.8x	0.5x	-0.6x	-1.1x	0.4x
Capitalization / Revenue	13.1x	9.92x	6.16x	5.69x	2.44x	1.87x	1.7x
EV / Revenue	13.1x	9.65x	5.97x	5.5x	2.2x	1.56x	1.39x
EV / EBITDA	49.6x	29.4x	18.4x	15.7x	7.75x	5.92x	5x
EV / EBIT	1,333x	58.4x	31.6x	23.2x	13.3x	11.1x	10.6x
EV / FCF	86.9x	44.4x	26.7x	26.4x	12.9x	8.37x	10.3x
FCF Yield	1.15%	2.25%	3.75%	3.79%	7.73%	12%	9.73%
Dividend per Share ²	-	-	0.21	0.33	0.21	0.21	0.26
Rate of return	-	-	2.28%	3%	4.34%	5.65%	6.99%
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	3.720	3.720
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	17.81x	1.57x	5.96x	5.62%	91.18M
MCDONALD'S CORPORATION	21.73x	8.39x	15.2x	2.7%	197B
STARBUCKS CORPORATION	47.42x	3.7x	23.96x	2.37%	121B
COMPASS GROUP PLC	25.64x	1.29x	12.7x	2.16%	58B
YUM! BRANDS, INC.	26.28x	6.31x	18.35x	1.81%	44.68B
CHIPOTLE MEXICAN GRILL, INC.	33.07x	3.82x	22.43x	-.--%	44.78B
RESTAURANT BRANDS INTERNATIONAL INC.	16.21x	4.01x	12.58x	3.29%	27.36B
DARDEN RESTAURANTS, INC.	20.34x	2.06x	12.46x	2.85%	25.87B
YUM CHINA HOLDINGS, INC.	16.89x	1.24x	8.21x	2.39%	16.94B
ARAMARK	27.82x	0.89x	11.48x	0.95%	13.26B
Average	25.32x	3.33x	14.33x	2.41%	54.88B
Weighted average by Cap.	28.76x	5.14x	17.15x	2.26%