Valuation Karmarts Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 19/10/2026			5-day change	1st Jan Change
7.100 ^THB	-1.39%		-1.39%	-20.67%

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

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	9,041	-	-
Change	-	113.71%	-	-19.26%	-20.67%	-	-
Enterprise Value (EV) ¹	3,274	7,339	13,307	11,978	9,768	9,785	9,830
Change	-	124.19%	-	-9.99%	-18.45%	0.17%	0.46%
P/E	11.3x	21.5x	20.8x	16.3x	13.7x	12.5x	11.6x
PBR	-	5.37x	4.12x	3.31x	2.36x	2.25x	2.14x
PEG	-	1.8x	-	4.32x	-2.51x	1.3x	1.65x
Capitalization / Revenue	-	3.66x	4.48x	3.27x	2.58x	2.45x	2.29x
EV / Revenue	-	3.84x	4.23x	3.44x	2.79x	2.65x	2.49x
EV / EBITDA	-	15.4x	-	13x	11.1x	10.5x	9.85x
EV / EBIT	-	17.4x	16.3x	13.8x	11.9x	10.9x	10.3x
EV / FCF	-	-114x	63.6x	23.4x	68.8x	18.8x	18.2x
FCF Yield	-	-0.88%	1.57%	4.27%	1.45%	5.32%	5.5%
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%	5.92%	6.76%	6.9%
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	7.100	7.100	7.100
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROCTER & GAMBLE COMPANY	23.42x	4.44x	16.27x	2.76%	370B
L'ORÉAL	31.25x	4.79x	19.77x	1.91%	244B
UNILEVER PLC	19.62x	2.91x	12.84x	3.22%	143B
COLGATE-PALMOLIVE COMPANY	25.95x	3.81x	16.04x	2.28%	75.02B
GALDERMA GROUP AG	56.38x	7.98x	30.77x	0.28%	49.83B
HINDUSTAN UNILEVER LIMITED	39.27x	6.33x	27.49x	2.38%	46.88B
ESTEE LAUDER	35.95x	2.71x	15.03x	1.48%	37.82B
KENVUE INC.	19.92x	2.78x	11.61x	4.46%	36.32B
KIMBERLY-CLARK CORPORATION	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%