Valuation Phatra Leasing Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 30/10/2026			5-day change	1st Jan Change
1.280 ^THB	0.00%		-1.54%	+0.79%

08-12	Phatra Leasing Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Phatra Leasing Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,324	1,575	1,515	1,288	912.7	757.6
Change	-	18.92%	-3.79%	-14.96%	-29.17%	-16.99%
Enterprise Value (EV) ¹	9,544	8,449	7,975	9,605	9,925	9,094
Change	-	-11.47%	-5.61%	20.44%	3.32%	-8.37%
P/E	17.4x	13.1x	12.6x	12x	-8.65x	12.3x
PBR	0.44x	0.51x	0.48x	0.41x	0.3x	0.25x
PEG	-	0.2x	31.14x	-1.1x	0x	-0x
Capitalization / Revenue	0.37x	0.49x	0.51x	0.48x	0.34x	0.28x
EV / Revenue	2.63x	2.61x	2.69x	3.56x	3.67x	3.41x
EV / EBITDA	4.79x	4.81x	4.98x	21.8x	41.6x	18.6x
EV / EBIT	30.4x	27x	23.3x	23.7x	48.6x	20.7x
EV / FCF	5.67x	5.82x	7.64x	9.32x	15x	6.52x
FCF Yield	17.6%	17.2%	13.1%	10.7%	6.66%	15.3%
Dividend per Share ²	0.08	0.11	0.11	0.11	-	0.062
Rate of return	3.6%	4.17%	4.33%	5.09%	-	4.88%
EPS ²	0.1275	0.2014	0.2022	0.1801	-0.1769	0.103
Distribution rate	62.7%	54.6%	54.4%	61.1%	-	60.2%
Net sales ¹	3,625	3,237	2,966	2,699	2,702	2,670
EBITDA ¹	1,992	1,756	1,603	440.9	238.6	489.2
EBIT ¹	313.5	313.4	341.6	406.1	204.1	438.9
Net income ¹	76.06	120.1	120.6	107.4	-105.5	61.44
Net Debt ¹	8,220	6,875	6,460	8,317	9,012	8,337
Reference price ²	2.220	2.640	2.540	2.160	1.530	1.270
Nbr of stocks (in thousands)	596,510	596,510	596,510	596,510	596,510	596,510
Announcement Date	24/02/21	24/02/22	23/02/23	23/02/24	27/02/25	23/02/26

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.($)
AMERICAN EXPRESS COMPANY	17.62x	-	-	1.17%	217B
CAPITAL ONE FINANCIAL CORPORATION	11.89x	2.48x	3.9x	1.55%	126B
BAJAJ FINANCE LIMITED	22.7x	15.95x	-	0.76%	61.31B
ROCKET COMPANIES, INC.	37.56x	5.02x	18.48x	-.--%	33.75B
BAJAJ FINSERV LTD.	21.77x	4.89x	24.22x	0.09%	28B
SYNCHRONY FINANCIAL	8.06x	1.83x	3.38x	1.66%	23.97B
SOFI TECHNOLOGIES, INC.	28.9x	4.09x	12.44x	-.--%	22.83B
SHRIRAM FINANCE LIMITED	13.82x	10.3x	19.72x	1.44%	20.78B
Average	20.29x	6.37x	13.69x	0.83%	66.66B
Weighted average by Cap.	18.24x	6.16x	10.07x	1.06%