|
End-of-day quote
Thailand S.E.
22/10/2026
|
5-day change | 1st Jan Change | ||
| 8.000 THB | +1.27% |
|
+1.27% | -6.98% |
| 14/10 | AP (Thailand) Issues THB1 Billion in Debentures | MT |
| 14/10 | AP PCL. Issues Debentures Totaling THB 1,000 Million | CI |
Company Valuation: AP (Thailand)
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 30,043 | 36,492 | 35,549 | 25,482 | 27,055 | 25,167 | - | - |
| Change | - | 21.47% | -2.59% | -28.32% | 6.17% | -6.98% | - | - |
| Enterprise Value (EV) 1 | 48,921 | 57,612 | 67,592 | 55,277 | 49,917 | 55,002 | 54,362 | 50,648 |
| Change | - | 17.77% | 17.32% | -18.22% | -9.7% | 10.19% | -1.16% | -6.83% |
| P/E | 6.63x | 6.2x | 5.89x | 5.06x | 6.28x | 5.55x | 5.15x | 4.36x |
| PBR | 0.93x | 0.99x | 0.87x | 0.58x | 0.59x | 0.51x | 0.48x | 0.45x |
| PEG | - | 0.2x | 2.2x | -0.3x | -0.4x | 1.05x | 0.68x | 0.2x |
| Capitalization / Revenue | 0.94x | 0.95x | 0.93x | 0.69x | 0.72x | 0.63x | 0.61x | 0.6x |
| EV / Revenue | 1.54x | 1.49x | 1.78x | 1.49x | 1.34x | 1.38x | 1.32x | 1.2x |
| EV / EBITDA | 10.3x | 9.44x | 10.4x | 9.68x | 9.19x | 10x | 9.28x | 8.13x |
| EV / EBIT | 10.5x | 9.92x | 10.9x | 10.2x | 9.6x | 10.9x | 10.2x | 8.82x |
| EV / FCF | 25.5x | -28.4x | -6.2x | 21.8x | 27.9x | 19x | 14.4x | 16.7x |
| FCF Yield | 3.92% | -3.53% | -16.1% | 4.59% | 3.58% | 5.25% | 6.94% | 5.99% |
| Dividend per Share 2 | 0.5 | 0.65 | 0.7 | 0.6 | 0.52 | 0.5522 | 0.5981 | 0.6362 |
| Rate of return | 5.24% | 5.6% | 6.19% | 7.41% | 6.05% | 6.9% | 7.48% | 7.95% |
| EPS 2 | 1.44 | 1.87 | 1.92 | 1.6 | 1.37 | 1.443 | 1.553 | 1.833 |
| Distribution rate | 34.7% | 34.8% | 36.5% | 37.5% | 38% | 38.3% | 38.5% | 34.7% |
| Net sales 1 | 31,794 | 38,539 | 38,045 | 36,988 | 37,345 | 39,821 | 41,117 | 42,256 |
| EBITDA 1 | 4,760 | 6,101 | 6,500 | 5,712 | 5,433 | 5,495 | 5,861 | 6,229 |
| EBIT 1 | 4,668 | 5,810 | 6,210 | 5,437 | 5,197 | 5,056 | 5,348 | 5,741 |
| Net income 1 | 4,543 | 5,877 | 6,054 | 5,020 | 4,317 | 4,538 | 4,889 | 5,231 |
| Net Debt 1 | 18,877 | 21,120 | 32,043 | 29,795 | 22,862 | 29,835 | 29,194 | 25,481 |
| Reference price 2 | 9.550 | 11.600 | 11.300 | 8.100 | 8.600 | 8.000 | 8.000 | 8.000 |
| Nbr of stocks (in thousands) | 3,145,899 | 3,145,899 | 3,145,899 | 3,145,899 | 3,145,899 | 3,145,899 | - | - |
| Announcement Date | 22/2/22 | 21/2/23 | 20/2/24 | 27/2/25 | 27/2/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 62.96x | - | - | - | 67.56B | |
| 12.14x | 4.28x | 10.97x | 3.97% | 38.49B | |
| 18.65x | 4.05x | 16.27x | 1.31% | 28.88B | |
| 5.63x | 0.73x | 1.53x | 8.79% | 27.38B | |
| 8.03x | 1.47x | 8.23x | 4.41% | 26.77B | |
| 14.3x | 3.13x | 15x | 2.44% | 26.49B | |
| 9.78x | 1.91x | 7.86x | 4.29% | 19.69B | |
| 8.59x | 3.04x | 7.1x | -.--% | 20.34B | |
| 13.25x | 6.44x | 16.93x | 1.64% | 19.06B | |
| Average | 17.04x | 3.13x | 10.49x | 3.36% | 30.52B | |
| Weighted average by Cap. | 24.13x | 3.12x | 10.50x | 3.52% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AP Stock
- AP-R Stock
- Valuation AP (Thailand)
Select your edition
All financial news and data tailored to specific country editions
