Company Valuation: Chase Asia

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 3,574 1,946 993.1
Change - -45.56% -48.96%
Enterprise Value (EV) 1 3,873 2,538 1,361
Change - -34.47% -46.39%
P/E 26.1x 23.3x 501x
PBR 1.06x 0.56x 0.29x
PEG -1x -0.6x -5.1x
Capitalization / Revenue 5.26x 2.39x 1.35x
EV / Revenue 5.7x 3.12x 1.85x
EV / EBITDA 19.4x 14.7x 20.5x
EV / EBIT 21.4x 18.5x 44.4x
EV / FCF 50.7x 40.4x 192x
FCF Yield 1.97% 2.48% 0.52%
Dividend per Share 2 - 0.0104 -
Rate of return - 1.06% -
EPS 2 0.0689 0.042 0.000999
Distribution rate - 24.8% -
Net sales 1 679 813.7 735.5
EBITDA 1 200 173.1 66.29
EBIT 1 181.4 137 30.62
Net income 1 133 86.23 2.235
Net Debt 1 299.6 592.3 367.6
Reference price 2 1.8000 0.9800 0.5000
Nbr of stocks (in thousands) 1,985,442 1,985,442 1,986,284
Announcement Date 28/02/24 27/02/25 26/02/26
1THB in Million2THB
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 29.81M
617x - - -.--% 35.41B
561x - - -.--% 18.07B
7.38x - - 4.09% 14.37B
15.24x - - 3.23% 12.38B
12.01x4.26x15.03x3.65% 12.26B
5.67x - - 5.4% 9.88B
21.95x15.72x70.45x1.04% 8.79B
17.17x - - 2.38% 8.27B
Average 157.18x 9.99x 42.74x 2.47% 13.27B
Weighted average by Cap. 274.78x 9.05x 38.18x 1.89%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA