|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.8600 THB | -1.15% |
|
+1.18% | +4.88% |
Company Valuation: Matching Maximize Solution
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,212 | 1,462 | 1,532 | 1,126 | 867.6 | 640.9 |
| Change | - | 20.65% | 4.81% | -26.53% | -22.92% | -26.13% |
| Enterprise Value (EV) 1 | 1,426 | 1,611 | 1,710 | 1,278 | 982.1 | 716.3 |
| Change | - | 12.95% | 6.12% | -25.23% | -23.17% | -27.07% |
| P/E | -7.13x | -88.8x | -23.5x | 55.9x | 69.9x | -12.6x |
| PBR | 0.91x | 1.11x | 1.22x | 0.88x | 0.67x | 0.52x |
| PEG | - | 1x | -0x | -0x | -1.8x | 0x |
| Capitalization / Revenue | 4.85x | 4.17x | 4.46x | 2.5x | 1.84x | 2.24x |
| EV / Revenue | 5.71x | 4.59x | 4.98x | 2.84x | 2.08x | 2.51x |
| EV / EBITDA | -15.4x | 20.7x | 72.8x | 12.7x | 10.1x | -72.6x |
| EV / EBIT | -7.63x | -223x | -30.3x | 48x | 39.5x | -8.92x |
| EV / FCF | -39.8x | 23.1x | -305x | 362x | 21.7x | 64.6x |
| FCF Yield | -2.51% | 4.34% | -0.33% | 0.28% | 4.61% | 1.55% |
| Dividend per Share 2 | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - |
| EPS 2 | -0.2173 | -0.0211 | -0.0835 | 0.0258 | 0.0159 | -0.0651 |
| Distribution rate | - | - | - | - | - | - |
| Net sales 1 | 249.7 | 350.8 | 343.1 | 450.8 | 472.6 | 285.8 |
| EBITDA 1 | -92.52 | 77.79 | 23.49 | 100.8 | 97.53 | -9.868 |
| EBIT 1 | -186.8 | -7.237 | -56.44 | 26.61 | 24.86 | -80.28 |
| Net income 1 | -169.9 | -16.47 | -65.26 | 20.13 | 12.42 | -50.88 |
| Net Debt 1 | 214.6 | 149.3 | 177.6 | 152.6 | 114.5 | 75.35 |
| Reference price 2 | 1.5500 | 1.8700 | 1.9600 | 1.4400 | 1.1100 | 0.8200 |
| Nbr of stocks (in thousands) | 781,629 | 781,629 | 781,629 | 781,629 | 781,629 | 781,629 |
| Announcement Date | 22/02/21 | 23/02/22 | 22/02/23 | 22/02/24 | 26/02/25 | 26/02/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 20.11M | |
| 18.69x | 2.4x | 10.25x | 2.99% | 13.54B | |
| 46.64x | 3.03x | 7.65x | 1.69% | 13.44B | |
| 34.3x | 2.01x | 16.89x | 2.26% | 12.51B | |
| 26.43x | 4.81x | 14.89x | 1.55% | 3.77B | |
| 15.65x | 1.01x | 8.47x | 2.02% | 3.5B | |
| 37.42x | 6.03x | 13.75x | -.--% | 2.62B | |
| 22.6x | 1.27x | 6.35x | 0.33% | 2.37B | |
| Average | 28.82x | 2.94x | 11.18x | 1.55% | 6.47B | |
| Weighted average by Cap. | 31.21x | 2.68x | 11.40x | 2.03% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- MATCH Stock
- Valuation Matching Maximize Solution
Select your edition
All financial news and data tailored to specific country editions
