Company Valuation: Eastern Commercial Leasing

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,264 3,216 2,262 1,563 1,053 1,148
Change - 154.39% -29.66% -30.88% -32.62% 9.02%
Enterprise Value (EV) 1 5,331 6,081 4,690 4,507 4,044 4,297
Change - 14.07% -22.87% -3.91% -10.27% 6.26%
P/E 20.5x 16.6x 13.1x 14.4x 17x 7.91x
PBR 0.72x 1.76x 1.21x 0.83x 0.55x 0.41x
PEG - 0x -1.2x -0.4x -0.4x 0.1x
Capitalization / Revenue 2.45x 5.63x 4.74x 3.57x 2.53x 2.14x
EV / Revenue 10.3x 10.6x 9.84x 10.3x 9.71x 8.02x
EV / EBITDA - - - - - -
EV / EBIT - - - - - -
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 0.1 0.08 0.1 0.05 - 0.02
Rate of return 8.77% 2.76% 4.9% 3.55% - 2.9%
EPS 2 0.0556 0.175 0.1556 0.0976 0.0559 0.0873
Distribution rate 180% 45.7% 64.3% 51.2% - 22.9%
Net sales 1 515.5 571.7 476.8 438.3 416.6 535.9
EBITDA - - - - - -
EBIT - - - - - -
Net income 1 61.68 194 184.6 108.2 62.03 137.9
Net Debt 1 4,066 2,865 2,428 2,943 2,990 3,148
Reference price 2 1.1400 2.9000 2.0400 1.4100 0.9500 0.6900
Nbr of stocks (in thousands) 1,108,857 1,108,859 1,108,859 1,108,859 1,108,861 1,664,461
Announcement Date 28/02/21 24/02/22 23/02/23 22/02/24 26/02/25 25/02/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.2x - - 1.25% 205B
11.7x2.35x3.85x1.68% 118B
34.39x4.84x16.59x-.--% 32.59B
22.66x4.95x24.52x0.08% 28.86B
16.49x11.62x21.79x1.21% 24.15B
7.52x1.8x3.37x1.8% 23.09B
26.52x3.52x10.59x-.--% 20.3B
20.49x17.91x42.47x0.18% 14.39B
10.19x13.25x - 1.34% 11.46B
Average 18.57x 7.53x 17.60x 0.84% 53.18B
Weighted average by Cap. 17.16x 5.06x 11.97x 1.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. EAST Stock
  4. EAST-R Stock
  5. Valuation Eastern Commercial Leasing