Valuation JAS Asset Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 11/09/2026			5-day change	1st Jan Change
0.8200 ^THB	+2.50%		+3.80%	+17.14%

08-11	JAS Asset Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
06-15	JAS Asset to List Shares Following Warrant Exercise	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,318	4,144	4,379	2,349	1,680	1,023
Change	-	214.46%	5.68%	-46.35%	-28.49%	-39.13%
Enterprise Value (EV) ¹	3,021	5,946	5,938	4,939	4,167	3,617
Change	-	96.82%	-0.14%	-16.82%	-15.63%	-13.2%
P/E	23.3x	25.3x	20.3x	12.2x	9.96x	-1.3x
PBR	0.98x	2.38x	1.59x	0.81x	0.44x	0.34x
PEG	-	0x	2.71x	-1.1x	-0.3x	0x
Capitalization / Revenue	2.57x	10.8x	8.4x	4.41x	2.67x	1.49x
EV / Revenue	5.89x	15.5x	11.4x	9.27x	6.63x	5.28x
EV / EBITDA	13.2x	28.2x	28.8x	36.5x	30.4x	23.5x
EV / EBIT	14.2x	30.2x	30.2x	41.3x	44.4x	36.4x
EV / FCF	20.6x	147x	54.1x	59.5x	100x	110x
FCF Yield	4.85%	0.68%	1.85%	1.68%	1%	0.91%
Dividend per Share ²	0.03	0.03	0.03	-	-	-
Rate of return	1.81%	0.67%	0.78%	-	-	-
EPS ²	0.0711	0.176	0.1892	0.1689	0.1154	-0.5374
Distribution rate	42.2%	17%	15.9%	-	-	-
Net sales ¹	512.5	383.6	521.4	533	628.1	684.5
EBITDA ¹	228.3	210.6	206	135.2	137.1	154
EBIT ¹	212.3	197.1	196.5	119.7	93.88	99.32
Net income ¹	56.44	161.4	202.3	192.6	165.6	-785
Net Debt ¹	1,703	1,802	1,559	2,590	2,487	2,594
Reference price ²	1.6600	4.4600	3.8400	2.0600	1.1500	0.7000
Nbr of stocks (in thousands)	793,807	929,068	1,140,387	1,140,387	1,460,731	1,460,731
Announcement Date	23/02/21	22/02/22	07/02/23	09/02/24	10/02/25	13/02/26

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.($)
SCENTRE GROUP	13x	14.82x	15.4x	5.31%	12.96B
PLAZA S.A.	18x	14.1x	17.3x	1.38%	8.93B
THE PHOENIX MILLS LIMITED	46.61x	14.76x	24.33x	0.15%	7.08B
PARQUE ARAUCO S.A.	24.4x	11.76x	16.42x	1.5%	3.91B
CURBLINE PROPERTIES CORP.	127.48x	15.49x	23.5x	2.31%	3.37B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A.	11.91x	6.78x	8.9x	3.46%	2.89B
ALLOS S.A.	15.33x	6.11x	8.25x	12.22%	2.81B
VINCOM RETAIL	9.73x	6.42x	10.68x	1.95%	2.24B
Average	33.31x	11.28x	15.60x	3.54%	5.52B
Weighted average by Cap.	29.05x	12.94x	16.80x	3.27%