|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.10 THB | +1.76% |
|
+9.48% | +43.48% |
| 07-03 | Krungsri Securities Upgrades Indorama Ventures to Buy from Neutral; Price Target is THB27 | MT |
| 06-01 | Indorama Ventures Public Company Limited, Q1 2026 Earnings Call, May 15, 2026 |
Company Valuation: Indorama Ventures
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 242,829 | 228,793 | 152,997 | 139,802 | 90,394 | 129,696 | - | - |
| Change | - | -5.78% | -33.13% | -8.62% | -35.34% | 43.48% | - | - |
| Enterprise Value (EV) 1 | 450,600 | 461,362 | 388,646 | 384,702 | 326,544 | 354,689 | 334,932 | 314,181 |
| Change | - | 2.39% | -15.76% | -1.01% | -15.12% | 8.62% | -5.57% | -6.2% |
| P/E | 9.51x | 7.56x | -13.2x | -6.82x | -12.3x | 20.8x | 15.9x | 14.7x |
| PBR | 1.53x | 1.23x | 0.93x | 1.11x | 0.77x | 1.05x | 0.96x | 0.89x |
| PEG | - | 0.4x | 0x | -0.1x | 0.2x | -0x | 0.5x | 1.84x |
| Capitalization / Revenue | 0.52x | 0.35x | 0.28x | 0.26x | 0.2x | 0.27x | 0.26x | 0.26x |
| EV / Revenue | 0.96x | 0.7x | 0.72x | 0.71x | 0.73x | 0.73x | 0.66x | 0.63x |
| EV / EBITDA | 7.06x | 6.17x | 11.3x | 9.37x | 13.2x | 7.61x | 6.7x | 6.26x |
| EV / EBIT | 10.7x | 9.41x | 58.2x | 29.4x | -382x | 16.5x | 14.7x | 12.7x |
| EV / FCF | 32.6x | 8.81x | 13.3x | 20.2x | 10.8x | 24.7x | 15.7x | 12.5x |
| FCF Yield | 3.07% | 11.3% | 7.49% | 4.96% | 9.24% | 4.05% | 6.38% | 8.03% |
| Dividend per Share 2 | 1 | 1.45 | 0.925 | 0.7 | 0.7 | 0.7 | 0.6889 | 0.6548 |
| Rate of return | 2.31% | 3.56% | 3.39% | 2.81% | 4.35% | 3.03% | 2.98% | 2.83% |
| EPS 2 | 4.55 | 5.39 | -2.06 | -3.65 | -1.309 | 1.108 | 1.456 | 1.573 |
| Distribution rate | 22% | 26.9% | -44.9% | -19.2% | -53.5% | 63.2% | 47.3% | 41.6% |
| Net sales 1 | 468,108 | 656,266 | 541,458 | 541,583 | 447,246 | 486,520 | 505,431 | 497,938 |
| EBITDA 1 | 63,825 | 74,772 | 34,373 | 41,078 | 24,681 | 46,617 | 50,011 | 50,185 |
| EBIT 1 | 42,089 | 49,050 | 6,675 | 13,089 | -854.8 | 21,441 | 22,727 | 24,804 |
| Net income 1 | 26,288 | 31,006 | -10,798 | -19,262 | -7,348 | 5,910 | 7,952 | 9,008 |
| Net Debt 1 | 207,771 | 232,569 | 235,649 | 244,900 | 236,150 | 224,993 | 205,236 | 184,484 |
| Reference price 2 | 43.25 | 40.75 | 27.25 | 24.90 | 16.10 | 23.10 | 23.10 | 23.10 |
| Nbr of stocks (in thousands) | 5,614,552 | 5,614,552 | 5,614,552 | 5,614,552 | 5,614,552 | 5,614,552 | - | - |
| Announcement Date | 27/02/22 | 25/02/23 | 23/02/24 | 26/02/25 | 02/03/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.49x | 0.72x | 7.56x | 3.08% | 3.84B | |
| 28.97x | 4.44x | 14.33x | 1.95% | 131B | |
| 20.74x | 5.37x | 30.61x | 3.07% | 48.98B | |
| 55.04x | 1.32x | 8.2x | 6.15% | 41.35B | |
| 11.89x | 1.16x | 6.58x | 2.53% | 31.62B | |
| 9.51x | 2.79x | 6.91x | 4.68% | 21.99B | |
| 25.3x | - | - | 1.57% | 21.79B | |
| 34.41x | 2.72x | 15.38x | 0.37% | 20.18B | |
| 19.09x | 2.79x | 11.24x | 0.62% | 18.04B | |
| 10.98x | 0.93x | 8.24x | 3.61% | 18.34B | |
| Average | 23.64x | 2.47x | 12.12x | 2.76% | 35.69B | |
| Weighted average by Cap. | 26.72x | 3.35x | 14.22x | 2.73% |
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
- IVL Stock
- Valuation Indorama Ventures
Select your edition
All financial news and data tailored to specific country editions
