Valuation I-Tail Corporation

Equities

End-of-day quote Thailand S.E. Other stock markets 13/09/2024			5-day change	1st Jan Change
19.50 ^THB	+0.52%		-1.52%	-7.58%

08-06	I-Tail Corporation Public Company Limited Announces Cash Dividend for the Operating Period from 01 January 2024 to 30 June 2024, Payable on 03 September 2024	CI
08-06	I-Tail Corporation Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI

Fiscal Period: December	2022	2023	2024	2025	2026
Capitalization ¹	90,000	63,300	58,500	-	-
Change	-	-29.67%	-7.58%	-	-
Enterprise Value (EV) ¹	78,506	54,042	47,787	47,773	47,494
Change	-	-31.16%	-11.57%	-0.03%	-0.58%
P/E ratio	20.1x	27.8x	16.4x	14.7x	13.5x
PBR	3.98x	2.74x	2.38x	2.19x	2.03x
PEG	-	-0.6x	0.3x	1.2x	1.58x
Capitalization / Revenue	3.99x	4.06x	3.2x	2.86x	2.6x
EV / Revenue	3.48x	3.47x	2.61x	2.34x	2.11x
EV / EBITDA	15.8x	22.6x	11x	10.1x	9.38x
EV / EBIT	17.9x	29.1x	13.3x	12.3x	11x
EV / FCF	-	34.2x	18.6x	15.1x	12.5x
FCF Yield	-	2.93%	5.37%	6.62%	7.99%
Dividend per Share ²	2.52	0.6	0.7048	0.7992	0.9607
Rate of return	8.4%	2.84%	3.61%	4.1%	4.93%
EPS ²	1.49	0.76	1.19	1.33	1.444
Distribution rate	169%	78.9%	59.2%	60.1%	66.5%
Net sales ¹	22,528	15,577	18,278	20,450	22,468
EBITDA ¹	4,958	2,393	4,361	4,723	5,065
EBIT ¹	4,387	1,854	3,584	3,899	4,331
Net income ¹	-	2,281	3,536	4,029	4,429
Net Debt ¹	-11,494	-9,258	-10,713	-10,727	-11,006
Reference price ²	30.00	21.10	19.50	19.50	19.50
Nbr of stocks (in thousands)	3,000,000	3,000,000	3,000,000	-	-
Announcement Date	15/02/23	15/02/24	-	-	-

¹THB in Million²THB

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
I-TAIL CORPORATION	16.38x	2.61x	10.96x	+3.61%	1.76B
FRESHPET, INC.	200.49x	7.17x	48.51x	-.--%	6.78B
GAMBOL PET GROUP CO., LTD.	35.63x	3.57x	24.39x	+0.39%	2.85B
CENTRAL GARDEN & PET COMPANY	19.73x	0.93x	9.01x	-	2.3B
YANTAI CHINA PET FOODS CO., LTD.	20.65x	1.51x	11.7x	+1.41%	833M
PETPAL PET NUTRITION TECHNOLOGY CO., LTD.	19.33x	1.48x	10.73x	+1.07%	404M
Average	52.04x	2.88x	19.22x	+1.30%	2.49B
Weighted average by Cap.	104.57x	4.52x	30.32x	+0.72%