Valuation PRG Corporation

Stocks

End-of-day quote Thailand S.E. 28/09/2026			5-day change	1st Jan Change
10.90 ^THB	0.00%		-1.80%	+21.11%

09-16	PRG Corp. Acquires Minority Stake in Srivichai Vejvivat	MT
09-01	PRG Corporation Public Company Limited Announces Interim Cash Dividend Payment for Operating Period from 01 January 2026 to 30 June 2026, Payable on September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,540	6,960	7,707	7,350	6,297	6,870
Change	-	6.42%	10.73%	-4.63%	-14.33%	9.11%
Enterprise Value (EV) ¹	7,105	7,297	7,866	8,199	6,559	6,983
Change	-	2.71%	7.79%	4.23%	-20%	6.46%
P/E	16.1x	16.8x	12.4x	21.2x	14.4x	11.5x
PBR	1.16x	1.13x	0.89x	0.92x	0.58x	0.72x
PEG	-	7.72x	0.3x	-0.5x	0.7x	0.4x
Capitalization / Revenue	3.7x	4.18x	4.75x	3.94x	2.64x	2.55x
EV / Revenue	4.02x	4.38x	4.85x	4.39x	2.75x	2.59x
EV / EBITDA	181x	1,660x	-239x	-154x	-292x	129x
EV / EBIT	465x	-362x	-127x	-105x	-137x	322x
EV / FCF	185x	258x	-63.1x	-112x	-438x	-1,632x
FCF Yield	0.54%	0.39%	-1.58%	-0.89%	-0.23%	-0.06%
Dividend per Share ²	0.65	-	0.3	0.3	0.38	0.76
Rate of return	5.96%	-	2.56%	2.83%	4.39%	8.44%
EPS ²	0.6753	0.69	0.94	0.5	0.6	0.78
Distribution rate	96.3%	-	31.9%	60%	63.3%	97.4%
Net sales ¹	1,766	1,666	1,622	1,866	2,381	2,691
EBITDA ¹	39.3	4.396	-32.88	-53.18	-22.49	54.02
EBIT ¹	15.3	-20.14	-62.09	-77.84	-47.91	21.7
Net income ¹	405.2	416.4	608.5	346.4	429.1	597.3
Net Debt ¹	564.7	337.2	159.1	848.9	262.6	112.8
Reference price ²	10.90	11.60	11.70	10.60	8.65	9.00
Nbr of stocks (in thousands)	600,000	600,000	658,699	693,387	727,924	763,325
Announcement Date	01/03/21	28/02/22	28/02/23	29/02/24	21/02/25	25/02/26

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.($)
PRG CORPORATION	-	-	-	-	249M
NESTLÉ S.A.	20.32x	2.78x	13.85x	4.07%	240B
MONDELEZ INTERNATIONAL, INC.	19.18x	2.43x	14.47x	3.41%	76.9B
DANONE	15.84x	1.67x	9.43x	3.95%	43.66B
ARCHER-DANIELS-MIDLAND COMPANY	15.02x	0.54x	9.63x	2.57%	39.1B
THE HERSHEY COMPANY	20.14x	3.07x	12.48x	3.47%	33.43B
AJINOMOTO CO., INC.	34.61x	3x	17.45x	1.07%	30.64B
KRAFT HEINZ	-8.33x	1.83x	9.11x	6.79%	28.02B
NESTLÉ INDIA LIMITED	63.23x	9.7x	40.23x	1.2%	27.46B
Average	22.50x	3.13x	15.83x	3.32%	57.66B
Weighted average by Cap.	20.93x	2.81x	14.51x	3.63%