Company Valuation: Pro Inside

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027
Market Cap 1 1,771 3,105 -
Change - 75.3% -
Enterprise Value (EV) 1,771 3,105 3,105
Change - 75.3% 0%
P/E 6.43x 9.75x 7.47x
PBR - - -
PEG - 0.6x 0.2x
Capitalization / Revenue - 0.86x 0.72x
EV / Revenue - 0.86x 0.72x
EV / EBITDA - 5.96x 4.85x
EV / EBIT - 6.75x 5.36x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - 0.24 0.31
Rate of return - 4.17% 5.39%
EPS 2 0.51 0.59 0.77
Distribution rate - 40.7% 40.3%
Net sales 1 - 3,591 4,319
EBITDA 1 - 521 640
EBIT 1 - 460 579
Net income 1 271.4 320 415
Net Debt - - -
Reference price 2 3.280 5.750 5.750
Nbr of stocks (in thousands) 540,000 540,000 -
Announcement Date 28/02/26 - -
1THB in Million2THB
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
23.04x3.76x13.12x2.88% 221B
14.35x1.58x8.31x3.34% 118B
-138.31x19.18x105.02x-.--% 124B
15.02x2.75x10.36x5.47% 88.8B
20.94x5.47x13.44x2.72% 63.25B
14.81x2.16x9.15x5.26% 48.42B
21.37x1.74x10.86x1.37% 42.31B
20.81x1.57x10.09x0.91% 40.31B
18.21x2.33x10.94x4.8% 37.76B
Average 1.14x 4.50x 21.25x 2.97% 87.08B
Weighted average by Cap. -5.73x 5.50x 25.97x 2.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield