Valuation Univentures

Stocks

End-of-day quote Thailand S.E. 02/11/2026			5-day change	1st Jan Change
0.8500 ^THB	+1.19%		-3.41%	-

10-01	Univentures Expects to Complete Sale of 35% in Araya Green Power by Year-End	MT
08-14	Univentures Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,703	7,648	5,392	4,474	3,461	2,046
Change	-	62.6%	-29.5%	-17.02%	-22.65%	-40.88%
Enterprise Value (EV) ¹	6,279	10,584	26,680	24,828	20,775	18,008
Change	-	68.55%	152.07%	-6.94%	-16.32%	-13.32%
P/E	75.3x	254x	32.1x	8.67x	156x	-45.4x
PBR	0.51x	0.73x	0.5x	0.4x	0.32x	0.19x
PEG	-	-4.9x	0x	0x	-1.6x	0x
Capitalization / Revenue	1.08x	2.33x	0.35x	0.27x	0.22x	0.14x
EV / Revenue	1.44x	3.23x	1.75x	1.48x	1.32x	1.24x
EV / EBITDA	18.7x	-12,144x	18.8x	13.1x	9.49x	8.32x
EV / EBIT	65.6x	-107x	37.5x	30.1x	18.4x	16.2x
EV / FCF	79.7x	-7.07x	-17.6x	18.2x	6.39x	10.8x
FCF Yield	1.25%	-14.2%	-5.67%	5.48%	15.7%	9.26%
Dividend per Share ²	0.02	0.016	0.045	0.09	0.09	-
Rate of return	0.81%	0.4%	1.6%	3.85%	4.97%	-
EPS ²	0.0327	0.0158	0.0878	0.2698	0.0116	-0.0235
Distribution rate	61.2%	101%	51.3%	33.4%	776%	-
Net sales ¹	4,371	3,280	15,245	16,725	15,741	14,530
EBITDA ¹	336.6	-0.8715	1,423	1,900	2,188	2,165
EBIT ¹	95.7	-98.96	710.9	823.7	1,130	1,109
Net income ¹	62.47	30.17	167.9	515.8	22.18	-45.02
Net Debt ¹	1,576	2,936	21,288	20,354	17,315	15,962
Reference price ²	2.4600	4.0000	2.8200	2.3400	1.8100	1.0700
Nbr of stocks (in thousands)	1,911,927	1,911,927	1,911,927	1,911,927	1,911,927	1,911,927
Announcement Date	30/11/20	23/11/21	20/11/22	29/11/23	27/11/24	24/11/25

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.($)
UNIVENTURES	-	-	-	-	47.54M
VINGROUP	65.15x	-	-	-	70.03B
SUN HUNG KAI PROPERTIES LIMITED	12.7x	4.44x	11.39x	3.79%	40.22B
MITSUBISHI ESTATE CO., LTD.	18.87x	4.07x	16.38x	1.3%	29.17B
CHINA RESOURCES LAND LIMITED	8.31x	1.51x	8.38x	4.24%	27.69B
EMAAR PROPERTIES	5.63x	0.73x	1.53x	8.79%	27.38B
MITSUI FUDOSAN CO., LTD.	14.61x	3.17x	15.15x	2.39%	27.01B
CK ASSET HOLDINGS LIMITED	10.24x	2.01x	7.75x	4.1%	20.59B
VINHOMES	8.02x	2.91x	6.53x	-.--%	20.05B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.28x	6.44x	16.94x	1.64%	19.06B
Average	17.42x	3.16x	10.51x	3.28%	28.13B
Weighted average by Cap.	24.99x	3.16x	10.57x	3.45%