Company Valuation: QTCG

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025
Market Cap 1 210 78
Change - -62.86%
Enterprise Value (EV) 1 316 212.5
Change - -32.75%
P/E -0.49x -3.93x
PBR 1.98x 0.85x
PEG 0x 0x
Capitalization / Revenue 0.49x 0.25x
EV / Revenue 0.74x 0.69x
EV / EBITDA -0.79x -31.8x
EV / EBIT -0.78x -19.7x
EV / FCF 12.2x -2.82x
FCF Yield 8.19% -35.4%
Dividend per Share 2 - -
Rate of return - -
EPS 2 -0.7205 -0.0331
Distribution rate - -
Net sales 1 428.7 306.2
EBITDA 1 -397.9 -6.68
EBIT 1 -402.7 -10.81
Net income 1 -400.1 -19.84
Net Debt 1 106 134.5
Reference price 2 0.3500 0.1300
Nbr of stocks (in thousands) 600,000 600,000
Announcement Date 03/03/25 26/02/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.68M
58.37x2.69x25.68x0.06% 102B
11.76x1.02x5.57x4.97% 66.61B
35.58x4.48x24.33x0.19% 60.72B
24.84x1.93x18.95x1.19% 52.74B
49.38x3.96x25.08x1.96% 38.53B
24.02x1.64x15.14x0.19% 34.7B
27.92x0.7x11.55x2.21% 34.5B
22.53x0.44x7.03x2.74% 29.63B
5.01x0.31x5.98x5.63% 26.75B
Average 28.82x 1.91x 15.48x 2.13% 44.59B
Weighted average by Cap. 32.95x 2.18x 17.31x 1.8%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA