Valuation Assetwise

Stocks

End-of-day quote Thailand S.E. 14/08/2026			5-day change	1st Jan Change
7.900 ^THB	-0.63%		-0.63%	+31.67%

08-07	Krungsri Securities Starts Assetwise at Buy with THB11 Price Target	MT
08-06	Assetwise Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,106	7,553	7,108	5,398	7,108	-	-
Change	-	6.29%	-5.89%	-24.05%	31.67%	-	-
Enterprise Value (EV) ¹	7,106	18,161	18,470	18,899	23,428	22,550	23,597
Change	-	155.58%	1.7%	2.32%	23.96%	-3.75%	4.64%
P/E	6.34x	6.72x	4.88x	5x	4.67x	4.28x	4.08x
PBR	1.26x	1.12x	0.91x	0.6x	0.66x	0.56x	0.53x
PEG	-	-1.47x	0.2x	-0.2x	0.1x	0.46x	0.86x
Capitalization / Revenue	1.3x	1.12x	0.73x	0.59x	0.56x	0.51x	0.45x
EV / Revenue	1.3x	2.68x	1.89x	2.05x	1.86x	1.6x	1.48x
EV / EBITDA	4.06x	14.1x	9.12x	10.3x	8.42x	7.58x	6.82x
EV / EBIT	4.32x	15.9x	10x	11.6x	9.29x	7.76x	7.86x
EV / FCF	-2.27x	-3.8x	630x	-9.38x	12.5x	10.4x	11.6x
FCF Yield	-44%	-26.3%	0.16%	-10.7%	8.02%	9.6%	8.65%
Dividend per Share ²	0.5226	0.25	-	-	0.685	0.75	0.785
Rate of return	6.3%	2.98%	-	-	8.67%	9.49%	9.94%
EPS ²	1.31	1.25	1.62	1.2	1.69	1.848	1.935
Distribution rate	39.9%	20%	-	-	40.5%	40.6%	40.6%
Net sales ¹	5,483	6,770	9,792	9,226	12,606	14,066	15,944
EBITDA ¹	1,751	1,292	2,025	1,837	2,782	2,974	3,462
EBIT ¹	1,644	1,144	1,842	1,625	2,522	2,907	3,003
Net income ¹	1,119	1,092	1,457	1,078	1,594	1,699	1,822
Net Debt ¹	-	10,609	11,362	13,501	16,320	15,442	16,489
Reference price ²	8.300	8.400	7.900	6.000	7.900	7.900	7.900
Nbr of stocks (in thousands)	856,121	899,121	899,745	899,745	899,745	-	-
Announcement Date	23/02/23	23/02/24	21/02/25	23/02/26	-	-	-

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.($)
ASSETWISE	4.67x	1.86x	8.42x	8.67%	215M
VINGROUP	53.36x	-	-	-	57.46B
VINHOMES	8.64x	3.34x	6.74x	-.--%	21.42B
VONOVIA SE	8.08x	16.19x	19.19x	6.16%	20.22B
EMAAR DEVELOPMENT	4.21x	0.09x	0.17x	8.23%	14.31B
DEUTSCHE WOHNEN SE	8.39x	16.88x	-	6.3%	8.36B
OPEN HOUSE GROUP CO., LTD.	7.69x	0.79x	6.56x	2.61%	5.72B
CHINA VANKE CO., LTD.	-1.9x	1.55x	-235.96x	-.--%	5.19B
LEG IMMOBILIEN SE	5.36x	13.69x	20.01x	5.88%	4.5B
IIDA GROUP HOLDINGS CO., LTD.	9.46x	0.57x	7.38x	4.03%	4.04B
Average	10.79x	6.11x	-20.94x	4.65%	14.14B
Weighted average by Cap.	25.75x	7.36x	-7.03x	4.22%