Valuation Nusasiri

Stocks

End-of-day quote Thailand S.E. 21/10/2026			5-day change	1st Jan Change
0.2500 ^THB	+8.70%		+13.64%	+66.67%

09-01	Stella Public Company Limited Announces Board Changes, Effective September 1, 2026	CI
08-13	Stella X Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,216	7,800	13,742	3,920	2,483	3,267
Change	-	251.99%	76.18%	-71.48%	-36.67%	31.62%
Enterprise Value (EV) ¹	5,493	11,354	18,400	8,024	6,548	7,506
Change	-	106.7%	62.06%	-56.39%	-18.39%	14.63%
P/E	-2.39x	-8.82x	-29.5x	-5.26x	-1.23x	-0.8x
PBR	0.45x	1.82x	1.51x	0.41x	0.35x	0.56x
PEG	-	0.93x	0.5x	-0.1x	-0x	-0x
Capitalization / Revenue	3.39x	4.91x	7.45x	3.09x	2.39x	3.7x
EV / Revenue	8.41x	7.14x	9.98x	6.32x	6.31x	8.51x
EV / EBITDA	-19.7x	-64.3x	247x	-13.8x	-3.43x	-2.8x
EV / EBIT	-13.1x	-35.9x	-464x	-12.3x	-3.32x	-2.73x
EV / FCF	-145x	346x	-6.17x	-44x	-5.85x	-9.69x
FCF Yield	-0.69%	0.29%	-16.2%	-2.27%	-17.1%	-10.3%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.1215	-0.11	-0.04	-0.057	-0.154	-0.1878
Distribution rate	-	-	-	-	-	-
Net sales ¹	653.3	1,589	1,844	1,270	1,038	882.3
EBITDA ¹	-279	-176.7	74.44	-582.4	-1,910	-2,680
EBIT ¹	-420.1	-316.4	-39.66	-654	-1,970	-2,749
Net income ¹	-928.1	-889.1	-417.2	-708.9	-2,012	-2,935
Net Debt ¹	3,277	3,554	4,659	4,104	4,066	4,238
Reference price ²	0.2900	0.9700	1.1800	0.3000	0.1900	0.1500
Nbr of stocks (in thousands)	7,641,083	8,041,083	11,645,714	13,066,222	13,066,222	21,783,239
Announcement Date	09/03/21	12/03/22	03/03/23	04/03/24	27/02/25	28/02/26

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.($)
NUSASIRI	-	-	-	-	162M
VINGROUP	60.45x	-	-	-	64.84B
SUN HUNG KAI PROPERTIES LIMITED	12.53x	4.39x	11.26x	3.84%	39.66B
MITSUBISHI ESTATE CO., LTD.	18.95x	4.08x	16.42x	1.29%	29.2B
EMAAR PROPERTIES	5.7x	0.76x	1.57x	8.68%	27.72B
CHINA RESOURCES LAND LIMITED	8.25x	1.49x	8.35x	4.29%	27.48B
MITSUI FUDOSAN CO., LTD.	14.28x	3.13x	14.99x	2.45%	26.31B
CK ASSET HOLDINGS LIMITED	10x	1.96x	8.06x	4.2%	20.11B
ALPHA DHABI HOLDING	7.43x	0.82x	2.99x	3.01%	18.99B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.34x	6.46x	16.98x	1.63%	19.09B
Average	16.77x	2.89x	10.08x	3.67%	27.36B
Weighted average by Cap.	23.14x	2.95x	10.24x	3.77%