Company Valuation: Pro Inside

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027
Market Cap 1 1,771 3,267 -
Change - 84.45% -
Enterprise Value (EV) 1,771 3,267 3,267
Change - 84.45% 0%
P/E 6.43x 10.3x 7.86x
PBR - - -
PEG - 0.7x 0.3x
Capitalization / Revenue - 0.91x 0.76x
EV / Revenue - 0.91x 0.76x
EV / EBITDA - 6.27x 5.1x
EV / EBIT - 7.1x 5.64x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 - 0.24 0.31
Rate of return - 3.97% 5.12%
EPS 2 0.51 0.59 0.77
Distribution rate - 40.7% 40.3%
Net sales 1 - 3,591 4,319
EBITDA 1 - 521 640
EBIT 1 - 460 579
Net income 1 271.4 320 415
Net Debt - - -
Reference price 2 3.280 6.050 6.050
Nbr of stocks (in thousands) 540,000 540,000 -
Announcement Date 28/2/26 - -
1THB in Million2THB
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.76x3.58x12.51x3.05% 209B
21.99x4.64x11.39x0.75% 189B
-620.16x44.13x181.28x-.--% 128B
-133.36x18.52x101.87x-.--% 119B
14.49x1.58x8.28x3.31% 116B
13.77x2.48x9.42x5.98% 79.43B
19.52x5.2x12.78x2.87% 58.33B
-17.09x7.32x12.45x-.--% 48.2B
22.74x1.88x11.92x1.37% 44.61B
Average -72.93x 9.93x 40.21x 1.93% 110.24B
Weighted average by Cap. -83.16x 10.69x 44.07x 1.88%

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