|
End-of-day quote
Thailand S.E.
21/10/2026
|
5-day change | 1st Jan Change | ||
| 8.150 THB | 0.00% |
|
-1.81% | +9.40% |
Company Valuation: Master Style
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 15,312 | 13,652 | 2,248 | 2,489 | - | - |
| Change | - | -10.84% | -83.54% | 10.74% | - | - |
| Enterprise Value (EV) 1 | 13,866 | 13,760 | 2,426 | 2,638 | 2,799 | 2,489 |
| Change | - | -0.76% | -82.37% | 8.75% | 6.1% | -11.06% |
| P/E | 36.5x | 26.2x | 11.3x | 11.6x | 9.23x | 8.76x |
| PBR | 5.12x | 3.89x | 0.65x | 0.7x | 0.67x | - |
| PEG | -30.77x | 1.1x | -0.2x | 1.7x | 0.4x | 1.64x |
| Capitalization / Revenue | 7.99x | 6.39x | 1.19x | 1.3x | 1.24x | 1.17x |
| EV / Revenue | 7.23x | 6.44x | 1.29x | 1.38x | 1.4x | 1.17x |
| EV / EBITDA | 23.6x | 19.5x | 6.21x | 6.12x | 5.82x | 5.2x |
| EV / EBIT | 26.4x | 23.8x | 10.4x | 10.6x | 8.73x | - |
| EV / FCF | -49.1x | 257x | 9.54x | 14x | 7.4x | - |
| FCF Yield | -2.04% | 0.39% | 10.5% | 7.13% | 13.5% | - |
| Dividend per Share 2 | 0.3588 | 0.16 | 0.4 | 0.405 | 0.5212 | 0.56 |
| Rate of return | 0.71% | 0.35% | 5.37% | 4.97% | 6.4% | 6.87% |
| EPS 2 | 1.391 | 1.73 | 0.66 | 0.705 | 0.8828 | 0.93 |
| Distribution rate | 25.8% | 9.25% | 60.6% | 57.4% | 59% | 60.2% |
| Net sales 1 | 1,917 | 2,135 | 1,885 | 1,909 | 2,003 | 2,128 |
| EBITDA 1 | 586.4 | 704.6 | 390.7 | 431 | 480.9 | 479 |
| EBIT 1 | 524.8 | 577.4 | 233.8 | 249 | 320.5 | - |
| Net income 1 | 416.3 | 522.4 | 198 | 211.5 | 266.4 | 280 |
| Net Debt 1 | -1,446 | 108 | 177.8 | 148.6 | 309.4 | - |
| Reference price 2 | 50.750 | 45.250 | 7.450 | 8.150 | 8.150 | 8.150 |
| Nbr of stocks (in thousands) | 301,714 | 301,712 | 301,712 | 301,712 | - | - |
| Announcement Date | 22/2/24 | 26/2/25 | 26/2/26 | - | - | - |
1THB in Million2THB
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.56x | 1.37x | 6.05x | 4.97% | 73.19M | |
| 13.6x | 0.41x | 8.58x | 2.85% | 120B | |
| 15.49x | 1.9x | 9.5x | 0.68% | 99.46B | |
| -289.6x | 20.1x | -339.84x | -.--% | 59.59B | |
| 13.63x | 1.52x | 9.16x | 2.56% | 28.82B | |
| 23.24x | 2.13x | 12.2x | 0.9% | 26.26B | |
| 23.49x | 2.62x | 13.29x | 1.38% | 26.37B | |
| 8.17x | 1.46x | 6.62x | -.--% | 21.67B | |
| 29.43x | 5.37x | 22.29x | 2.37% | 20.08B | |
| 20.22x | 1.81x | 9.1x | 3.51% | 18.97B | |
| Average | -13.08x | 3.87x | -24.30x | 1.92% | 42.08B | |
| Weighted average by Cap. | -26.89x | 4.23x | -39.40x | 1.56% |
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
- MASTER Stock
- Valuation Master Style
Select your edition
All financial news and data tailored to specific country editions
