Company Valuation: Dental Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 1,766 1,492 1,033 841.8 1,020 -
Change - -15.53% -30.73% -18.54% 21.14% -
Enterprise Value (EV) 1,766 1,492 1,033 841.8 1,020 1,020
Change - -15.53% -30.73% -18.54% 21.14% 0%
P/E 30.5x - - - - -
PBR - 2.55x 1.33x 1.01x 1.57x 1.49x
PEG - - - - - -
Capitalization / Revenue - 1.61x 1.08x 0.8x 0.85x 0.74x
EV / Revenue - 0x 0x 0x 0.85x 0.74x
EV / EBITDA - 0x 0x 0x 5.6x 5.02x
EV / EBIT - 0x 0x 0x 7.34x 6.41x
EV / FCF - 0x 0x 0x 4.77x 5.28x
FCF Yield - 8.65% 9.25% 9.94% 21% 18.9%
Dividend per Share 2 - 0.12 0.09 0.15 0.09 0.09
Rate of return - 2.75% 2.98% 6.1% 3.02% 3.02%
EPS 2 0.1692 - - - - -
Distribution rate - - - - - -
Net sales 1 - 927.3 954.4 1,047 1,204 1,374
EBITDA 1 - 147.3 121.8 166.3 182 203
EBIT 1 - 108.7 81.09 123.9 139 159
Net income 57,500 - - - - -
Net Debt - - - - - -
Reference price 2 5.162 4.360 3.020 2.460 2.980 2.980
Nbr of stocks (in thousands) 342,196 342,196 342,196 342,196 342,196 -
Announcement Date 27/02/23 29/02/24 27/02/25 20/02/26 - -
1THB in Million2THB
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.49x0.39x8.1x3.1% 110B
14.75x1.84x9.18x0.71% 94.5B
14.11x1.53x9.23x2.53% 29.67B
22.93x2.56x12.99x1.42% 25.72B
31.35x5.66x23.59x2.23% 21.2B
7.79x1.41x6.41x-.--% 20.65B
17.51x1.6x7.99x4.08% 16.14B
13.64x0.99x5.57x3.61% 11.96B
12.57x1.59x7.73x0.91% 11.68B
Average 16.35x 1.95x 10.09x 2.06% 37.93B
Weighted average by Cap. 15.21x 1.56x 9.62x 2.01%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. D Stock
  4. D-R Stock
  5. Valuation Dental Corporation