Valuation Ratch Group Börse Stuttgart

Stocks

Delayed Börse Stuttgart Other stock markets 14:52:51 29/04/2026 BST			5-day change	1st Jan Change
0.7950 ^EUR	-.--%		-.--%	+9.66%

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	67,425	-	-
Change	-	42.5%	-26.32%	-4.76%	-1.67%	5.08%	-	-
Enterprise Value (EV) ¹	119,408	157,615	134,919	149,654	164,148	164,720	143,478	141,882
Change	-	32%	-14.4%	10.92%	9.68%	0.35%	-12.9%	-1.11%
P/E	8.4x	13.6x	13.2x	10.6x	10.3x	10.2x	9.7x	9.64x
PBR	0.93x	0.95x	0.7x	0.68x	0.69x	0.68x	0.65x	0.63x
PEG	-	-0.3x	-0.5x	0.6x	7.26x	1.54x	2.01x	16.93x
Capitalization / Revenue	1.75x	1.24x	1.57x	1.97x	2.37x	1.94x	2.05x	2.04x
EV / Revenue	3.2x	2.11x	3.09x	4.52x	6.06x	4.75x	4.37x	4.3x
EV / EBITDA	25.7x	27.7x	19.4x	22.6x	28.4x	16.9x	13.3x	15.9x
EV / EBIT	47.6x	59.3x	46.8x	58x	78.9x	40.1x	26.4x	27.9x
EV / FCF	22.7x	30.7x	17.5x	24.5x	15x	7.56x	6.55x	6.13x
FCF Yield	4.41%	3.25%	5.71%	4.08%	6.65%	13.2%	15.3%	16.3%
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%	5.16%	5.24%	5.25%
EPS ²	5.36	3.15	2.38	2.82	2.86	3.05	3.198	3.216
Distribution rate	46.6%	50.8%	67.2%	56.7%	55.9%	52.5%	50.8%	50.6%
Net sales ¹	37,327	74,725	43,675	33,133	27,082	34,680	32,838	33,027
EBITDA ¹	4,653	5,697	6,948	6,609	5,789	9,722	10,780	8,918
EBIT ¹	2,508	2,660	2,883	2,581	2,082	4,106	5,445	5,091
Net income ¹	7,772	5,782	5,167	6,127	6,220	6,639	6,974	6,976
Net Debt ¹	54,158	64,634	66,407	84,404	99,985	97,295	76,054	74,457
Reference price ²	45.00	42.75	31.50	30.00	29.50	31.00	31.00	31.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADANI POWER LIMITED	31.4x	7.62x	19.57x	-.--%	45.04B
NTPC LTD	16.6x	2.92x	11.12x	2.51%	36.53B
TALEN ENERGY CORPORATION	18.4x	6.29x	12.9x	0.02%	18.6B
SDIC POWER HOLDINGS CO., LTD	14.43x	4.63x	8.32x	3.78%	15.78B
CHINA RESOURCES POWER HOLDINGS COMPANY LIMITED	7.61x	2.92x	7.8x	5.37%	12.38B
HUADIAN POWER INTERNATIONAL CORPORATION LIMITED	10.74x	1.47x	8.78x	5.04%	8.21B
CAPITAL POWER CORPORATION	33.02x	4.64x	10.73x	3.83%	8.11B
HUBEI ENERGY GROUP CO., LTD.	18.3x	-	-	2.43%	5.17B
Average	18.81x	4.35x	11.32x	2.87%	18.73B
Weighted average by Cap.	20.93x	5.02x	13.24x	2.02%