Valuation Asia Metal

Stocks

End-of-day quote Thailand S.E. 12/10/2026			5-day change	1st Jan Change
2.460 ^THB	0.00%		0.00%	+23.62%

08-13	Asia Metal Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Asia Metal Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,114	2,333	1,383	1,604	869	955.4
Change	-	109.48%	-40.74%	15.97%	-45.81%	9.94%
Enterprise Value (EV) ¹	2,260	2,997	1,743	2,418	1,823	2,448
Change	-	32.57%	-41.83%	38.71%	-24.62%	34.32%
P/E	8.37x	2.48x	-21.5x	3.85x	12.2x	71x
PBR	0.51x	0.76x	0.49x	0.48x	0.26x	0.29x
PEG	-	0x	0x	-0x	-0.1x	-0.9x
Capitalization / Revenue	0.22x	0.3x	0.25x	0.2x	0.12x	0.15x
EV / Revenue	0.45x	0.38x	0.31x	0.3x	0.25x	0.4x
EV / EBITDA	6.05x	2.91x	43x	4.26x	14.5x	31.1x
EV / EBIT	8.16x	3.18x	-41.4x	4.94x	34.2x	199x
EV / FCF	-15.4x	8.17x	3.37x	-4.53x	-8.47x	-4.64x
FCF Yield	-6.48%	12.2%	29.6%	-22.1%	-11.8%	-21.6%
Dividend per Share ²	0.14	0.34	-	0.19	0.1	0.08
Rate of return	6.03%	7%	-	5.69%	5.52%	4.02%
EPS ²	0.2771	1.959	-0.1337	0.8686	0.1483	0.028
Distribution rate	50.5%	17.4%	-	21.9%	67.4%	286%
Net sales ¹	4,978	7,802	5,566	7,931	7,318	6,187
EBITDA ¹	373.8	1,028	40.53	567.9	125.6	78.82
EBIT ¹	277.1	941.9	-42.07	489.3	53.28	12.33
Net income ¹	133.1	940.3	-64.2	417	71.2	13.45
Net Debt ¹	1,147	663.5	360.5	814.4	953.6	1,493
Reference price ²	2.320	4.860	2.880	3.340	1.810	1.990
Nbr of stocks (in thousands)	480,096	480,096	480,096	480,096	480,096	480,096
Announcement Date	25/02/21	25/02/22	23/02/23	22/02/24	21/02/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASIA METAL	-	-	-	-	35.34M
NUCOR CORPORATION	13.55x	1.52x	7.83x	0.88%	58.15B
VALE S.A.	8.13x	1.73x	4.58x	7.89%	55.41B
ARCELORMITTAL	19.85x	0.84x	7.02x	0.96%	48.18B
STEEL DYNAMICS, INC.	14.07x	1.55x	8.88x	0.88%	34.48B
FORTESCUE LTD	15.14x	2.27x	5.54x	4.04%	32.5B
JSW STEEL LIMITED	19.3x	1.74x	9.57x	0.62%	31.27B
TATA STEEL LIMITED	12.33x	1.13x	6.81x	2.41%	23.1B
NIPPON STEEL CORPORATION	11.4x	0.75x	6.64x	3.75%	21.3B
RELIANCE, INC.	17.22x	1.26x	11.42x	1.21%	20.99B
Average	14.55x	1.42x	7.58x	2.51%	32.54B
Weighted average by Cap.	14.34x	1.46x	7.28x	2.69%