Valuation Univentures

Stocks

End-of-day quote Thailand S.E. 03/09/2026			5-day change	1st Jan Change
0.9800 ^THB	-1.01%		-5.77%	+15.29%

15/08	Univentures Public Company Limited Reports Earnings Results for the Third Quarter and Nine Months Ended June 30, 2026	CI
14/05	Univentures Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,703	7,648	5,392	4,474	3,461	2,046
Change	-	62.6%	-29.5%	-17.02%	-22.65%	-40.88%
Enterprise Value (EV) ¹	6,279	10,584	26,680	24,828	20,775	18,008
Change	-	68.55%	152.07%	-6.94%	-16.32%	-13.32%
P/E	75.3x	254x	32.1x	8.67x	156x	-45.4x
PBR	0.51x	0.73x	0.5x	0.4x	0.32x	0.19x
PEG	-	-4.9x	0x	0x	-1.6x	0x
Capitalization / Revenue	1.08x	2.33x	0.35x	0.27x	0.22x	0.14x
EV / Revenue	1.44x	3.23x	1.75x	1.48x	1.32x	1.24x
EV / EBITDA	18.7x	-12,144x	18.8x	13.1x	9.49x	8.32x
EV / EBIT	65.6x	-107x	37.5x	30.1x	18.4x	16.2x
EV / FCF	79.7x	-7.07x	-17.6x	18.2x	6.39x	10.8x
FCF Yield	1.25%	-14.2%	-5.67%	5.48%	15.7%	9.26%
Dividend per Share ²	0.02	0.016	0.045	0.09	0.09	-
Rate of return	0.81%	0.4%	1.6%	3.85%	4.97%	-
EPS ²	0.0327	0.0158	0.0878	0.2698	0.0116	-0.0235
Distribution rate	61.2%	101%	51.3%	33.4%	776%	-
Net sales ¹	4,371	3,280	15,245	16,725	15,741	14,530
EBITDA ¹	336.6	-0.8715	1,423	1,900	2,188	2,165
EBIT ¹	95.7	-98.96	710.9	823.7	1,130	1,109
Net income ¹	62.47	30.17	167.9	515.8	22.18	-45.02
Net Debt ¹	1,576	2,936	21,288	20,354	17,315	15,962
Reference price ²	2.4600	4.0000	2.8200	2.3400	1.8100	1.0700
Nbr of stocks (in thousands)	1,911,927	1,911,927	1,911,927	1,911,927	1,911,927	1,911,927
Announcement Date	30/11/20	23/11/21	20/11/22	29/11/23	27/11/24	24/11/25

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.($)
UNIVENTURES	-	-	-	-	57.07M
SUN HUNG KAI PROPERTIES LIMITED	14.9x	4.77x	12.83x	3.4%	42.42B
MITSUBISHI ESTATE CO., LTD.	19.17x	4.05x	16.27x	1.31%	28.61B
CHINA RESOURCES LAND LIMITED	8.15x	1.5x	7.87x	4.44%	26.77B
MITSUI FUDOSAN CO., LTD.	14.43x	3.1x	14.85x	2.5%	25.7B
EMAAR PROPERTIES	5.32x	0.6x	1.27x	9.4%	25.6B
ALPHA DHABI HOLDING	7.77x	0.86x	3.13x	2.88%	19.86B
CK ASSET HOLDINGS LIMITED	10.78x	2.05x	9.56x	4.12%	20.41B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.22x	6.48x	17.08x	1.62%	19.21B
SWIRE PROPERTIES LIMITED	16.5x	9.27x	17.46x	5.02%	17.62B
Average	12.25x	3.63x	11.15x	3.85%	22.63B
Weighted average by Cap.	12.49x	3.54x	11.17x	3.83%