Valuation TCM Corporation

Stocks

End-of-day quote Thailand S.E. 18/09/2026			5-day change	1st Jan Change
0.2900 ^THB	0.00%		0.00%	-19.44%

17/08	TCM Corporation Public Company Limited Announces Resignation of Piyaporn Phanachet as Director, Effective August 14, 2026	CI
14/08	TCM Corporation Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,290	1,290	1,313	1,046	503.7	274.8
Change	-	0%	1.78%	-20.35%	-51.82%	-45.45%
Enterprise Value (EV) ¹	3,856	4,269	4,240	3,881	3,428	2,948
Change	-	10.7%	-0.68%	-8.46%	-11.67%	-14%
P/E	-31.4x	-8.44x	12.4x	20.8x	-0.6x	-0.33x
PBR	0.55x	0.55x	0.56x	0.44x	0.34x	0.34x
PEG	-	-0x	-0x	-0.4x	0x	-2.39x
Capitalization / Revenue	0.19x	0.17x	0.14x	0.13x	0.08x	0.06x
EV / Revenue	0.56x	0.55x	0.47x	0.48x	0.56x	0.59x
EV / EBITDA	10.6x	22.5x	8.98x	7.56x	28.4x	10.1x
EV / EBIT	27.1x	-123x	16.8x	13.7x	-29.9x	43.5x
EV / FCF	9.96x	-29x	20.8x	23x	54.9x	7.96x
FCF Yield	10%	-3.44%	4.81%	4.34%	1.82%	12.6%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0538	-0.2003	0.1391	0.0658	-1.104	-1.105
Distribution rate	-	-	-	-	-	-
Net sales ¹	6,865	7,795	9,110	8,032	6,143	4,991
EBITDA ¹	364.6	190	472.2	513.3	120.6	293.1
EBIT ¹	142.4	-34.82	252.2	284.2	-114.5	67.75
Net income ¹	-41.03	-152.8	106.2	50.25	-842.4	-843.6
Net Debt ¹	2,567	2,979	2,928	2,836	2,925	2,674
Reference price ²	1.6900	1.6900	1.7200	1.3700	0.6600	0.3600
Nbr of stocks (in thousands)	763,201	763,201	763,201	763,201	763,201	763,201
Announcement Date	28/2/21	28/2/22	28/2/23	29/2/24	2/3/25	28/2/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TCM CORPORATION	-	-	-	-	6.64M
MAN WAH HOLDINGS LIMITED	6.14x	0.55x	3.09x	8.18%	1.38B
LUOLAI LIFESTYLE TECHNOLOGY CO., LTD.	14.9x	1.66x	10.14x	5.75%	1.36B
SHANGHAI SHUIXING HOME TEXTILE CO., LTD.	9.23x	-	-	-	624M
ZHEJIANG ZHENGTE CO., LTD.	29.7x	-	-	-	609M
LOCTEK ERGONOMIC TECHNOLOGY CORP.	22.67x	-	-	1.29%	555M
WAKEFIT INNOVATIONS LIMITED	45.94x	2.34x	17.8x	-	507M
Average	21.43x	1.52x	10.34x	5.07%	719.93M
Weighted average by Cap.	17.57x	1.29x	8.33x	6.02%