Valuation XSpring Capital

Stocks

End-of-day quote Thailand S.E. 30/10/2026			5-day change	1st Jan Change
0.4800 ^THB	-2.04%		-4.00%	+11.63%

08-13	XSpring Capital Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	XSpring Capital Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,769	25,820	14,416	12,656	9,737	4,601
Change	-	1,359.17%	-44.17%	-12.21%	-23.07%	-52.75%
Enterprise Value (EV) ¹	994	18,073	7,707	10,223	8,007	4.88
Change	-	1,718.29%	-57.36%	32.65%	-21.67%	-99.94%
P/E	-106x	290x	-77x	121x	58.7x	25.5x
PBR	0.69x	2.49x	1.38x	1.18x	0.82x	0.39x
PEG	-	-1x	0x	-1x	1.4x	2.87x
Capitalization / Revenue	14.1x	162x	194x	24x	12.6x	5.32x
EV / Revenue	7.95x	113x	104x	19.4x	10.3x	0.01x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	0.01
Rate of return	-	-	-	-	-	2.33%
EPS ²	-0.01	0.01	-0.02	0.011	0.0155	0.0169
Distribution rate	-	-	-	-	-	59.3%
Net sales ¹	125.1	159.3	74.23	526.5	774	864.6
EBITDA	-	-	-	-	-	-
EBIT	-	-	-	-	-	-
Net income ¹	-16.62	88.12	-171.1	106.1	160.8	180.6
Net Debt ¹	-775.5	-7,747	-6,710	-2,434	-1,730	-4,596
Reference price ²	1.0700	2.9000	1.5400	1.3300	0.9100	0.4300
Nbr of stocks (in thousands)	1,653,737	8,903,436	9,361,349	9,516,093	10,700,191	10,700,191
Announcement Date	01/03/21	25/02/22	24/02/23	23/02/24	21/02/25	24/02/26

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.($)
XSPRING CAPITAL	-	-	-	-	152M
MORGAN STANLEY	14.28x	6.34x	-	2.34%	288B
THE GOLDMAN SACHS GROUP, INC.	12.52x	9.93x	-	2.13%	271B
CITIGROUP INC.	10.75x	-	-	2.07%	203B
CHARLES SCHWAB	14.24x	5.13x	8.49x	1.45%	152B
CITIC SECURITIES COMPANY LIMITED	9.68x	1.4x	-	3.88%	53.22B
BANCO BTG PACTUAL S.A.	9.94x	7.18x	11.63x	3.39%	45.66B
EAST MONEY INFORMATION CO.,LTD.	18.49x	10.25x	11.37x	0.71%	41.84B
GUOTAI HAITONG SECURITIES CO., LTD.	8.46x	3.9x	-	3.85%	39.2B
INTERACTIVE BROKERS GROUP, INC.	28.21x	3.89x	4.91x	0.56%	34.84B
Average	14.06x	6.00x	9.10x	2.26%	112.94B
Weighted average by Cap.	13.21x	6.93x	9.00x	2.17%