|
End-of-day quote
Thailand S.E.
15/10/2026
|
5-day change | 1st Jan Change | ||
| 7.200 THB | 0.00% |
|
0.00% | -19.55% |
| 10-11 | Certain Ordinary Shares of Karmarts Public Company Limited are subject to a Lock-Up Agreement Ending on 11-OCT-2026. | CI |
| 10-05 | Karmarts Public Company Limited authorizes a Buyback Plan. | CI |
Company Valuation: Karmarts
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,274 | 6,996 | 14,117 | 11,397 | 9,169 | - | - |
| Change | - | 113.71% | - | -19.26% | -19.55% | - | - |
| Enterprise Value (EV) 1 | 3,274 | 7,339 | 13,307 | 11,978 | 9,896 | 9,913 | 9,958 |
| Change | - | 124.19% | - | -9.99% | -17.39% | 0.17% | 0.45% |
| P/E | 11.3x | 21.5x | 20.8x | 16.3x | 13.8x | 12.6x | 11.8x |
| PBR | - | 5.37x | 4.12x | 3.31x | 2.39x | 2.28x | 2.17x |
| PEG | - | 1.8x | - | 4.32x | -2.53x | 1.31x | 1.68x |
| Capitalization / Revenue | - | 3.66x | 4.48x | 3.27x | 2.62x | 2.48x | 2.32x |
| EV / Revenue | - | 3.84x | 4.23x | 3.44x | 2.82x | 2.68x | 2.52x |
| EV / EBITDA | - | 15.4x | - | 13x | 11.2x | 10.6x | 9.98x |
| EV / EBIT | - | 17.4x | 16.3x | 13.8x | 12x | 11.1x | 10.4x |
| EV / FCF | - | -114x | 63.6x | 23.4x | 69.7x | 19x | 18.4x |
| FCF Yield | - | -0.88% | 1.57% | 4.27% | 1.43% | 5.26% | 5.43% |
| Dividend per Share 2 | - | 0.2229 | 0.41 | 0.44 | 0.42 | 0.48 | 0.49 |
| Rate of return | - | 3.27% | 3.73% | 4.92% | 5.83% | 6.67% | 6.81% |
| EPS 2 | 0.2829 | 0.3171 | 0.53 | 0.55 | 0.52 | 0.57 | 0.61 |
| Distribution rate | - | 70.3% | 77.4% | 80% | 80.8% | 84.2% | 80.3% |
| Net sales 1 | - | 1,910 | 3,148 | 3,484 | 3,503 | 3,697 | 3,944 |
| EBITDA 1 | - | 477 | - | 924.4 | 880 | 936 | 998 |
| EBIT 1 | - | 423 | 813.9 | 867.4 | 823 | 895 | 954 |
| Net income 1 | 292.9 | 327 | 678 | 706.7 | 673 | 734 | 786 |
| Net Debt 1 | - | 343.2 | -809.2 | 581.2 | 727 | 744 | 789 |
| Reference price 2 | 3.189 | 6.814 | 11.000 | 8.950 | 7.200 | 7.200 | 7.200 |
| Nbr of stocks (in thousands) | 1,026,664 | 1,026,664 | 1,283,331 | 1,273,421 | 1,273,421 | - | - |
| Announcement Date | 24/02/22 | 24/02/23 | 24/02/25 | 26/02/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.42x | 4.44x | 16.27x | 2.76% | 370B | |
| 31.25x | 4.79x | 19.77x | 1.91% | 244B | |
| 19.62x | 2.91x | 12.84x | 3.22% | 143B | |
| 25.95x | 3.81x | 16.04x | 2.28% | 75.02B | |
| 56.38x | 7.98x | 30.77x | 0.28% | 49.83B | |
| 39.27x | 6.33x | 27.49x | 2.38% | 46.88B | |
| 35.95x | 2.71x | 15.03x | 1.48% | 37.82B | |
| 19.92x | 2.78x | 11.61x | 4.46% | 36.32B | |
| 15.67x | 2.42x | 11.23x | 4.88% | 35.11B | |
| Average | 29.72x | 4.24x | 17.90x | 2.63% | 115.31B | |
| Weighted average by Cap. | 27.29x | 4.33x | 17.43x | 2.54% |
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
- KAMART Stock
- KAMART-R Stock
- Valuation Karmarts
Select your edition
All financial news and data tailored to specific country editions
