Valuation Thai Polycons

Stocks

End-of-day quote Thailand S.E. 18/09/2026			5-day change	1st Jan Change
0.0900 ^THB	0.00%		-10.00%	-62.50%

14/09	Thai Poly Acrylic Public Company Limited Announces Resignation of Mr. Thanu Kulachol as Chairman, Effective September 11, 2026	CI
10/09	Court Dismisses TPC Power's Petition for Thai Polycons Rehabilitation	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,340	1,157	773.2	355.1	360.8	137.5
Change	-	-13.68%	-33.17%	-54.07%	1.61%	-61.9%
Enterprise Value (EV) ¹	5,502	6,325	7,218	5,459	5,403	4,714
Change	-	14.95%	14.13%	-24.37%	-1.03%	-12.75%
P/E	86.2x	-3.67x	-4.16x	-1.51x	-4.85x	-0.35x
PBR	0.83x	0.88x	0.7x	0.4x	0.43x	0.62x
PEG	-	0x	0.1x	-0.1x	0.1x	-0x
Capitalization / Revenue	0.34x	0.27x	0.15x	0.06x	0.11x	0.04x
EV / Revenue	1.38x	1.46x	1.44x	0.91x	1.66x	1.42x
EV / EBITDA	8.38x	14.7x	11x	10.3x	7.65x	7.94x
EV / EBIT	12.5x	74.9x	24.5x	29x	11.7x	13.8x
EV / FCF	-15.4x	-18.2x	-31x	-22.2x	19.2x	22x
FCF Yield	-6.49%	-5.49%	-3.22%	-4.5%	5.21%	4.54%
Dividend per Share ²	0.0106	-	-	-	-	-
Rate of return	0.46%	-	-	-	-	-
EPS ²	0.0272	-0.5499	-0.3243	-0.4101	-0.1298	-0.6885
Distribution rate	39.2%	-	-	-	-	-
Net sales ¹	3,974	4,344	5,029	6,001	3,252	3,325
EBITDA ¹	656.5	430.3	656.6	528.6	706.7	593.6
EBIT ¹	440.2	84.48	294.9	188.2	463.1	342
Net income ¹	15.55	-314.9	-185.7	-234.9	-74.35	-394.3
Net Debt ¹	4,162	5,168	6,445	5,104	5,042	4,577
Reference price ²	2.3400	2.0200	1.3500	0.6200	0.6300	0.2400
Nbr of stocks (in thousands)	572,759	572,759	572,759	572,759	572,759	572,759
Announcement Date	25/2/21	24/2/22	24/2/23	23/2/24	20/2/25	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.($)
THAI POLYCONS	-	-	-	-	1.55M
GE VERNOVA INC.	30.53x	5.15x	37.45x	0.21%	250B
NEXTERA ENERGY	19.99x	8.85x	15.18x	3.08%	168B
IBERDROLA, S.A.	19.99x	4.13x	11.34x	3.57%	151B
ENEL S.P.A.	12.19x	1.82x	6.43x	5.82%	101B
SOUTHERN COMPANY	19.13x	5.7x	12.5x	3.55%	98.38B
DUKE ENERGY CORPORATION	17.42x	5.48x	11x	3.71%	91.64B
CONSTELLATION ENERGY CORPORATION	20.05x	3.14x	12.75x	0.67%	90.25B
AMERICAN ELECTRIC POWER COMPANY, INC.	18.65x	5.03x	12.17x	3.21%	65.33B
DOMINION ENERGY, INC.	17.74x	6.1x	12.84x	4.2%	55.92B
Average	19.52x	5.04x	14.63x	3.11%	107.17B
Weighted average by Cap.	21.23x	5.22x	17.91x	2.7%