Valuation Jay Mart

Stocks

End-of-day quote Thailand S.E. Other stock markets 07/08/2026			5-day change	1st Jan Change
11.00 ^THB	+0.92%		0.00%	+59.42%

05-14	Jaymart Group Holdings posts qtrly profit attributable of 162.7 million baht	RE
05-14	Jaymart Group Holdings Public Company Limited Announces Interim Cash Dividend, Payable on June 12, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	18,429	79,477	59,386	25,083	19,324	10,101
Change	-	331.27%	-25.28%	-57.76%	-22.96%	-47.73%
Enterprise Value (EV) ¹	32,876	82,253	72,191	46,039	38,592	28,371
Change	-	150.2%	-12.23%	-36.23%	-16.18%	-26.49%
P/E	23.4x	25.8x	33.3x	-56.2x	16.9x	-62.4x
PBR	4.93x	4.6x	3.07x	1.35x	1x	0.56x
PEG	-	0x	-0.7x	0x	-0x	1x
Capitalization / Revenue	1.79x	7.4x	4.66x	1.96x	1.47x	0.68x
EV / Revenue	3.19x	7.66x	5.67x	3.59x	2.93x	1.91x
EV / EBITDA	14.2x	31.3x	24x	16.4x	17.5x	17.1x
EV / EBIT	15.8x	33.8x	26x	18.6x	20.4x	20.8x
EV / FCF	22.6x	25.8x	-78.2x	11.6x	143x	-120x
FCF Yield	4.42%	3.87%	-1.28%	8.59%	0.7%	-0.83%
Dividend per Share ²	0.69	1.61	1.11	-	0.47	0.27
Rate of return	3.45%	2.8%	2.72%	-	3.56%	3.91%
EPS ²	0.854	2.233	1.224	-0.3076	0.782	-0.1105
Distribution rate	80.8%	72.1%	90.7%	-	60.1%	-244%
Net sales ¹	10,301	10,741	12,737	12,829	13,185	14,835
EBITDA ¹	2,320	2,631	3,004	2,802	2,203	1,662
EBIT ¹	2,080	2,431	2,776	2,472	1,893	1,366
Net income ¹	797.9	2,468	1,795	-447	1,141	-161.8
Net Debt ¹	14,447	2,776	12,805	20,956	19,268	18,269
Reference price ²	20.00	57.50	40.75	17.30	13.20	6.90
Nbr of stocks (in thousands)	921,434	1,382,214	1,457,320	1,449,886	1,463,972	1,463,972
Announcement Date	25/02/21	24/02/22	14/02/23	12/02/24	11/02/25	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.($)
JAY MART	-	-	-	-	482M
BEST BUY CO., INC.	12.28x	0.38x	5.99x	4.86%	16.87B
JB HI-FI LIMITED	18.9x	0.87x	9.6x	4.16%	6.51B
MOBILE WORLD INVESTMENT CORPORATION	11.17x	0.52x	8.05x	1.68%	3.99B
CURRYS PLC	12.18x	0.24x	4.21x	2.05%	2.23B
CECONOMY AG	6.88x	0.13x	2.64x	2.5%	2.2B
BIC CAMERA INC.	14.64x	0.3x	6.71x	2.61%	1.82B
UNITED ELECTRONICS COMPANY	10.49x	0.9x	8.32x	7.61%	1.34B
FNAC DARTY	16.49x	0.11x	1.66x	3.2%	1.17B
Average	12.88x	0.43x	5.89x	3.59%	4.07B
Weighted average by Cap.	13.21x	0.47x	6.53x	4%