Valuation Ratch Group OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 16:57:30 26/02/2026 GMT			5-day change	1st Jan Change
1.080 ^USD	+44.00%		-.--%	+44.00%

05-14	Ratch Group Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-13	Ratch Group posts qtrly profit to owner of the company 1,228 million baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	65,250	92,981	68,512	65,250	64,162	69,056	-	-
Change	-	42.5%	-26.32%	-4.76%	-1.67%	7.63%	-	-
Enterprise Value (EV) ¹	119,408	157,615	134,919	149,654	164,148	167,008	151,321	145,401
Change	-	32%	-14.4%	10.92%	9.68%	1.74%	-9.39%	-3.91%
P/E	8.4x	13.6x	13.2x	10.6x	10.3x	10.6x	10.1x	10.1x
PBR	0.93x	0.95x	0.7x	0.68x	0.69x	0.7x	0.66x	0.65x
PEG	-	-0.3x	-0.5x	0.6x	7.26x	2.13x	2.02x	-38.78x
Capitalization / Revenue	1.75x	1.24x	1.57x	1.97x	2.37x	1.98x	2.16x	1.56x
EV / Revenue	3.2x	2.11x	3.09x	4.52x	6.06x	4.78x	4.73x	3.29x
EV / EBITDA	25.7x	27.7x	19.4x	22.6x	28.4x	17.5x	14.2x	16.7x
EV / EBIT	47.6x	59.3x	46.8x	58x	78.9x	43.2x	29.5x	30.4x
EV / FCF	22.7x	30.7x	17.5x	24.5x	15x	7.67x	6.91x	6.28x
FCF Yield	4.41%	3.25%	5.71%	4.08%	6.65%	13%	14.5%	15.9%
Dividend per Share ²	2.5	1.6	1.6	1.6	1.6	1.6	1.623	1.627
Rate of return	5.56%	3.74%	5.08%	5.33%	5.42%	5.04%	5.11%	5.12%
EPS ²	5.36	3.15	2.38	2.82	2.86	3.002	3.152	3.144
Distribution rate	46.6%	50.8%	67.2%	56.7%	55.9%	53.3%	51.5%	51.7%
Net sales ¹	37,327	74,725	43,675	33,133	27,082	34,949	31,962	44,233
EBITDA ¹	4,653	5,697	6,948	6,609	5,789	9,548	10,626	8,710
EBIT ¹	2,508	2,660	2,883	2,581	2,082	3,863	5,138	4,779
Net income ¹	7,772	5,782	5,167	6,127	6,220	6,536	6,878	6,822
Net Debt ¹	54,158	64,634	66,407	84,404	99,985	97,952	82,265	76,345
Reference price ²	45.00	42.75	31.50	30.00	29.50	31.75	31.75	31.75
Nbr of stocks (in thousands)	1,450,000	2,175,000	2,175,000	2,175,000	2,175,000	2,175,000	-	-
Announcement Date	23/02/22	28/02/23	27/02/24	25/02/25	27/02/26	-	-	-

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.($)
ADANI POWER LIMITED	32.32x	7.87x	20.42x	-.--%	46.02B
NTPC LTD	16.71x	2.93x	11.17x	2.5%	36.5B
TALEN ENERGY CORPORATION	16.34x	5.36x	11.13x	0.02%	16.38B
SDIC POWER HOLDINGS CO., LTD	14.51x	4.64x	8.34x	3.76%	15.78B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	6.97x	2.81x	7.55x	5.85%	11.17B
CAPITAL POWER CORPORATION	33.56x	4.69x	10.84x	3.77%	8.14B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	9.92x	1.43x	8.55x	5.46%	7.49B
NLC INDIA LIMITED	15.69x	-	-	-	4.62B
Average	18.25x	4.25x	11.14x	3.05%	18.26B
Weighted average by Cap.	21.16x	5.02x	13.41x	2.03%