Valuation Glory Forever Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 11/09/2026			5-day change	1st Jan Change
0.8400 ^THB	+3.70%		-3.45%	+5.00%

08-10	Glory Forever Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	Glory Forever Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025
Market Cap ¹	1,102	734.4	462.5	305.6	216.4
Change	-	-33.33%	-37.02%	-33.92%	-29.2%
Enterprise Value (EV) ¹	890.8	626.7	352.8	238.7	166.7
Change	-	-29.65%	-43.69%	-32.36%	-30.17%
P/E	58x	34x	-11.4x	-4.51x	-5.71x
PBR	3.71x	2.29x	1.75x	1.56x	1.36x
PEG	85.57x	2.5x	0x	-0.1x	0.1x
Capitalization / Revenue	12.1x	5.52x	5.4x	2.27x	1.68x
EV / Revenue	9.77x	4.71x	4.12x	1.77x	1.3x
EV / EBITDA	27.4x	10.5x	-192x	-102x	7x
EV / EBIT	47.8x	15.9x	-13x	-7.16x	-13.5x
EV / FCF	-107x	-8.12x	-7.97x	-6.16x	-16.7x
FCF Yield	-0.93%	-12.3%	-12.5%	-16.2%	-5.98%
Dividend per Share ²	0.02	0.06	-	-	-
Rate of return	0.49%	2.21%	-	-	-
EPS ²	0.0704	0.08	-0.1504	-0.2507	-0.14
Distribution rate	28.4%	75%	-	-	-
Net sales ¹	91.14	133	85.59	134.5	128.5
EBITDA ¹	32.46	59.95	-1.839	-2.348	23.8
EBIT ¹	18.62	39.53	-27.04	-33.31	-12.32
Net income ¹	15.08	28.96	-40.61	-67.8	-36.76
Net Debt ¹	-210.8	-107.7	-109.7	-66.99	-49.73
Reference price ²	4.0800	2.7200	1.7100	1.1300	0.8000
Nbr of stocks (in thousands)	270,000	270,000	270,483	270,483	270,483
Announcement Date	21/02/22	16/02/23	16/02/24	18/02/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TENCENT HOLDINGS LIMITED	14.8x	3.95x	9.1x	1.38%	492B
NETFLIX, INC.	21.59x	6.39x	19.2x	-.--%	322B
UBER TECHNOLOGIES, INC.	21.88x	2.57x	13.05x	-.--%	146B
SK SQUARE CO., LTD.	2.93x	78.73x	2.19x	0.14%	107B
SPOTIFY TECHNOLOGY S.A.	37.13x	4.34x	28.63x	-.--%	108B
AIRBNB, INC.	32.04x	6.29x	17.66x	-.--%	100B
DOORDASH, INC.	78.06x	4.63x	22.05x	-.--%	87.5B
PROSUS N.V.	10.03x	7.33x	88.11x	0.68%	87.35B
NASPERS LIMITED	7.78x	2.98x	61.82x	0.77%	33.92B
Average	25.14x	13.02x	29.09x	0.33%	164.94B
Weighted average by Cap.	22.20x	10.14x	19.80x	0.52%