|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.30 THB | -1.21% |
|
+1.88% | +7.95% |
| 05-21 | AI supply chain, Gen Z spending among hedge fund picks at Sohn Hong Kong | RE |
| 05-16 | I-Tail Corporation Public Company Limited, Q1 2026 Earnings Call, Apr 30, 2026 |
Company Valuation: I-Tail Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 90,000 | 63,300 | 66,900 | 45,300 | 48,900 | - | - |
| Change | - | -29.67% | 5.69% | -32.29% | 7.95% | - | - |
| Enterprise Value (EV) 1 | 78,506 | 54,042 | 61,537 | 38,811 | 41,094 | 40,460 | 39,844 |
| Change | - | -31.16% | 13.87% | -36.93% | 5.88% | -1.54% | -1.52% |
| P/E | 20.1x | 27.8x | 18.6x | 15.1x | 14.7x | 12.8x | 11.9x |
| PBR | 3.98x | 2.74x | 2.77x | 1.9x | 1.97x | 1.87x | 1.8x |
| PEG | - | -0.6x | 0.3x | -0.9x | 1.4x | 0.9x | 1.48x |
| Capitalization / Revenue | 3.99x | 4.06x | 3.77x | 2.49x | 2.45x | 2.27x | 2.12x |
| EV / Revenue | 3.48x | 3.47x | 3.47x | 2.13x | 2.06x | 1.88x | 1.72x |
| EV / EBITDA | 15.8x | 22.6x | 13.5x | 10.4x | 9.79x | 8.5x | 7.78x |
| EV / EBIT | 17.9x | 29.1x | 15.5x | 12.4x | 12x | 10.5x | 9.47x |
| EV / FCF | - | 34.2x | 23.4x | 19.9x | 16.6x | 14.5x | 12.6x |
| FCF Yield | - | 2.93% | 4.27% | 5.02% | 6.01% | 6.91% | 7.92% |
| Dividend per Share 2 | 2.52 | 0.6 | 1.15 | 0.85 | 0.8686 | 0.9418 | 1.025 |
| Rate of return | 8.4% | 2.84% | 5.16% | 5.63% | 5.33% | 5.78% | 6.29% |
| EPS 2 | 1.49 | 0.76 | 1.2 | 1 | 1.107 | 1.269 | 1.371 |
| Distribution rate | 169% | 78.9% | 95.8% | 85% | 78.4% | 74.2% | 74.8% |
| Net sales 1 | 22,528 | 15,577 | 17,729 | 18,223 | 19,976 | 21,574 | 23,108 |
| EBITDA 1 | 4,958 | 2,393 | 4,545 | 3,744 | 4,197 | 4,760 | 5,119 |
| EBIT 1 | 4,387 | 1,854 | 3,977 | 3,137 | 3,430 | 3,867 | 4,206 |
| Net income 1 | - | 2,281 | 3,597 | 2,978 | 3,349 | 3,797 | 4,109 |
| Net Debt 1 | -11,494 | -9,258 | -5,363 | -6,489 | -7,806 | -8,440 | -9,056 |
| Reference price 2 | 30.00 | 21.10 | 22.30 | 15.10 | 16.30 | 16.30 | 16.30 |
| Nbr of stocks (in thousands) | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | - | - |
| Announcement Date | 15/02/23 | 15/02/24 | 13/02/25 | 18/02/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.9x | 2.09x | 9.93x | 5.31% | 1.52B | |
| 29.04x | 2.26x | 12.96x | -.--% | 2.74B | |
| 22.71x | 2.01x | 14.54x | 1.31% | 2.43B | |
| 14.62x | 0.88x | 7.12x | - | 2.37B | |
| 20.59x | 1.47x | 13.55x | 1.39% | 1.32B | |
| 21.9x | 1.81x | 11.26x | 1.19% | 470M | |
| Average | 20.63x | 1.75x | 11.56x | 1.84% | 1.81B | |
| Weighted average by Cap. | 21.15x | 1.76x | 11.61x | 1.61% |
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
- Stock Market
- Stocks
- ITC Stock
- Valuation I-Tail Corporation
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition