Valuation I-Tail Corporation

Equities

End-of-day quote Thailand S.E. Other stock markets 12/02/2026			5-day change	1st Jan Change
17.10 ^THB	+3.01%		+2.40%	+13.25%

01-06	Krungsri Securities Starts i-Tail at Buy With THB20 Price Target	MT
30/10/25	I-Tail Corporation posts 9M reported net profit 2,185 million baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Capitalization ¹	90,000	63,300	66,900	51,300	51,300	-
Change	-	-29.67%	5.69%	-23.32%	0%	-
Enterprise Value (EV) ¹	78,506	54,042	61,537	43,979	43,273	42,296
Change	-	-31.16%	13.87%	-28.53%	-1.6%	-2.26%
P/E ratio	20.1x	27.8x	18.6x	17.1x	15.1x	13.1x
PBR	3.98x	2.74x	2.77x	2.07x	1.99x	1.9x
PEG	-	-0.6x	0.3x	-1x	1.1x	0.8x
Capitalization / Revenue	3.99x	4.06x	3.77x	2.79x	2.61x	2.42x
EV / Revenue	3.48x	3.47x	3.47x	2.39x	2.2x	1.99x
EV / EBITDA	15.8x	22.6x	13.5x	11.1x	9.92x	8.67x
EV / EBIT	17.9x	29.1x	15.5x	14.2x	12.4x	10.8x
EV / FCF	-	34.2x	23.4x	15.3x	14.4x	11.6x
FCF Yield	-	2.93%	4.27%	6.53%	6.95%	8.59%
Dividend per Share ²	2.52	0.6	1.15	0.8095	0.8736	0.978
Rate of return	8.4%	2.84%	5.16%	4.73%	5.11%	5.72%
EPS ²	1.49	0.76	1.2	0.9994	1.134	1.31
Distribution rate	169%	78.9%	95.8%	81%	77%	74.6%
Net sales ¹	22,528	15,577	17,729	18,417	19,692	21,209
EBITDA ¹	4,958	2,393	4,545	3,945	4,363	4,879
EBIT ¹	4,387	1,854	3,977	3,087	3,478	3,929
Net income ¹	-	2,281	3,597	2,997	3,439	4,001
Net Debt ¹	-11,494	-9,258	-5,363	-7,321	-8,027	-9,004
Reference price ²	30.00	21.10	22.30	17.10	17.10	17.10
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	-	-	-

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.($)
I-TAIL CORPORATION	17.11x	2.39x	11.15x	4.73%	1.65B
GAMBOL PET GROUP CO., LTD.	35.83x	3.71x	24.14x	0.86%	3.59B
FRESHPET, INC.	28.21x	3.13x	17.9x	-.--%	3.31B
YANTAI CHINA PET FOODS CO., LTD.	32.32x	2.8x	20.74x	0.94%	2.11B
CENTRAL GARDEN & PET COMPANY	13.59x	0.79x	6.74x	-	2.13B
PETPAL PET NUTRITION TECHNOLOGY CO., LTD.	28.75x	2.59x	13.98x	1.48%	614M
Average	25.97x	2.57x	15.77x	1.6%	2.23B
Weighted average by Cap.	27.23x	2.75x	17.23x	1.22%