Valuation PP PRIME Thailand S.E.

Stocks

End-of-day quote Thailand S.E. Other stock markets 29/04/2024			5-day change	1st Jan Change
0.6900 ^THB	-31.00%		+15.00%	-31.00%

15/05	PP Prime Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
28/02	PP Prime Public Company Limited Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	254.6	1,494	1,271	617.9	493.2	283.8
Change	-	486.66%	-14.88%	-51.4%	-20.19%	-42.45%
Enterprise Value (EV) ¹	1,481	2,485	1,659	817.3	605.1	406.7
Change	-	67.8%	-33.24%	-50.72%	-25.96%	-32.79%
P/E	-0.77x	-5.2x	-1.6x	-2.27x	-1.95x	-1.29x
PBR	3.48x	15.1x	2.1x	1.15x	1.08x	0.79x
PEG	-	0.1x	0x	0x	0.1x	0.1x
Capitalization / Revenue	0.15x	2.3x	1.06x	0.47x	0.68x	0.49x
EV / Revenue	0.87x	3.82x	1.39x	0.63x	0.83x	0.7x
EV / EBITDA	17.4x	-20.1x	-12.5x	-6.88x	-7.69x	-3.41x
EV / EBIT	-55.2x	-11.2x	-7.83x	-4.63x	-4.67x	-2.68x
EV / FCF	4.72x	-30.6x	-4.29x	8.97x	77.4x	-6.63x
FCF Yield	21.2%	-3.27%	-23.3%	11.2%	1.29%	-15.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-9.58	-2.693	-1.497	-0.44	-0.328	-0.2711
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,701	649.8	1,196	1,304	725.4	579.6
EBITDA ¹	85.16	-123.5	-132.4	-118.7	-78.73	-119.1
EBIT ¹	-26.83	-221.8	-211.8	-176.7	-129.6	-152
Net income ¹	-329.6	-186.3	-487.9	-251.5	-224.6	-214.1
Net Debt ¹	1,226	991	387.4	199.4	112	122.9
Reference price ²	7.4000	14.0000	2.4000	1.0000	0.6400	0.3500
Nbr of stocks (in thousands)	34,403	106,682	529,705	617,909	770,593	810,935
Announcement Date	2/3/21	1/3/22	1/3/23	28/2/24	2/3/25	27/2/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GUANGDONG HAID GROUP CO., LIMITED	15.11x	0.49x	8.54x	3.26%	10.81B
NEW HOPE LIUHE CO.,LTD.	-117.05x	0.65x	14.33x	-.--%	4.71B
PT CHAROEN POKPHAND INDONESIA TBK	8.52x	0.67x	5.43x	5.44%	2.83B
AKTIESELSKABET SCHOUW & CO.	13.14x	0.42x	4.78x	3.18%	2.14B
BEIJING DABEINONG TECHNOLOGY GROUP CO.,LTD.	23.52x	0.65x	14.38x	1.28%	1.89B
AVANTI FEEDS LIMITED	20.08x	-	-	1.08%	1.32B
Average	-6.11x	0.58x	9.49x	2.37%	3.95B
Weighted average by Cap.	-11.17x	0.55x	9.50x	2.58%