Valuation Sappe Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 06/10/2026			5-day change	1st Jan Change
30.75 ^THB	-1.60%		-3.15%	-

08-11	Sappe Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-11	Sappe Public Company Limited Approves Establishment of New Indirect Subsidiary in Indonesia	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,035	13,642	26,667	20,866	9,319	9,315	-	-
Change	-	69.78%	95.48%	-21.75%	-55.34%	-0.04%	-	-
Enterprise Value (EV) ¹	8,035	13,353	26,122	20,105	8,636	8,510	8,296	8,269
Change	-	66.19%	95.62%	-23.03%	-57.05%	-1.46%	-2.51%	-0.33%
P/E	19.6x	20.9x	24.8x	16.6x	12.2x	12.7x	11.1x	9.75x
PBR	2.77x	4.19x	6.99x	4.76x	2.19x	1.99x	1.83x	1.7x
PEG	-	0.4x	0.4x	1x	-0.3x	-2.97x	0.8x	0.7x
Capitalization / Revenue	2.33x	2.99x	4.41x	3.08x	1.77x	1.65x	1.53x	1.42x
EV / Revenue	2.33x	2.92x	4.32x	2.97x	1.64x	1.51x	1.36x	1.26x
EV / EBITDA	10.8x	13.1x	16.9x	11.1x	7.12x	7.03x	6.15x	5.67x
EV / EBIT	14.7x	16.1x	19.1x	12.8x	8.97x	8.96x	7.55x	6.86x
EV / FCF	-	19.1x	29.4x	-249x	25.4x	14.5x	12.6x	8.81x
FCF Yield	-	5.24%	3.4%	-0.4%	3.94%	6.88%	7.95%	11.4%
Dividend per Share ²	1.1	-	-	-	-	1.509	1.69	1.913
Rate of return	4.19%	-	-	-	-	4.91%	5.5%	6.22%
EPS ²	1.34	2.12	3.49	4.07	2.53	2.422	2.776	3.155
Distribution rate	82.1%	-	-	-	-	62.3%	60.9%	60.6%
Net sales ¹	3,444	4,566	6,053	6,775	5,253	5,649	6,080	6,538
EBITDA ¹	743.4	1,018	1,546	1,804	1,213	1,211	1,349	1,459
EBIT ¹	545.5	830.5	1,368	1,567	962.6	950.2	1,099	1,205
Net income ¹	410.8	653.2	1,074	1,253	776.2	745	852.3	969.1
Net Debt ¹	-	-288.4	-544.7	-760.7	-683.1	-805	-1,019	-1,046
Reference price ²	26.25	44.25	86.50	67.75	30.75	30.75	30.75	30.75
Nbr of stocks (in thousands)	306,087	308,289	308,289	307,987	303,055	302,925	-	-
Announcement Date	24/02/22	28/02/23	27/02/24	24/02/25	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.($)
THE COCA-COLA COMPANY	25.81x	8x	22.89x	2.46%	372B
PEPSICO, INC.	14.71x	2.12x	10.84x	4.66%	171B
MONSTER BEVERAGE CORPORATION	37.8x	8.39x	27.17x	-.--%	85.24B
COCA-COLA EUROPACIFIC PARTNERS PLC	20.41x	2.29x	12.62x	2.47%	44.38B
KEURIG DR PEPPER INC.	18.93x	2.69x	10.45x	3.04%	42.04B
COCA-COLA FEMSA, S.A.B. DE C.V.	15.5x	1.45x	7.18x	4.03%	22.72B
COCA-COLA HELLENIC	17.44x	1.54x	9.65x	2.64%	20.5B
ARCA CONTINENTAL, S.A.B. DE C.V.	16.42x	1.43x	7.06x	4.99%	18.11B
VARUN BEVERAGES LIMITED	43.57x	5.76x	24.98x	0.43%	15.44B
Average	23.40x	3.74x	14.76x	2.74%	88.02B
Weighted average by Cap.	23.65x	5.62x	18.39x	2.77%