Valuation After You Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-08-17			5-day change	1st Jan Change
4.360 ^THB	-4.39%		-6.03%	-9.92%

08-14	After You Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	After You Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	8,115	9,298	7,504	8,972	3,948	3,556	-
Change	-	14.57%	-19.3%	19.57%	-56%	-9.92%	-
Enterprise Value (EV) ¹	8,115	9,051	7,262	8,668	3,558	3,049	2,998
Change	-	11.53%	-19.76%	19.36%	-58.96%	-14.3%	-1.67%
P/E	1,990x	78.6x	42.2x	30.3x	19.4x	20.8x	15.9x
PBR	-	-	7.64x	8.1x	3.82x	3.54x	3.52x
PEG	-	0x	0.8x	0.5x	-0.6x	-1.3x	0.5x
Capitalization / Revenue	13.1x	9.92x	6.16x	5.69x	2.44x	2.2x	2x
EV / Revenue	13.1x	9.65x	5.97x	5.5x	2.2x	1.88x	1.68x
EV / EBITDA	49.6x	29.4x	18.4x	15.7x	7.75x	7.14x	6.05x
EV / EBIT	1,333x	58.4x	31.6x	23.2x	13.3x	13.4x	12.8x
EV / FCF	86.9x	44.4x	26.7x	26.4x	12.9x	10.1x	12.4x
FCF Yield	1.15%	2.25%	3.75%	3.79%	7.73%	9.9%	8.04%
Dividend per Share ²	-	-	0.21	0.33	0.21	0.21	0.26
Rate of return	-	-	2.28%	3%	4.34%	4.82%	5.96%
EPS ²	0.005	0.145	0.218	0.363	0.25	0.21	0.275
Distribution rate	-	-	96.3%	90.9%	84%	100%	94.5%
Net sales ¹	619.7	937.7	1,217	1,577	1,616	1,620	1,780
EBITDA ¹	163.7	308.4	393.6	550.4	459.2	427	495.5
EBIT ¹	6.089	155	230	373.6	268.5	228	234
Net income ¹	4.446	118.5	178.2	296.2	204.1	175	222.5
Net Debt ¹	-	-247.1	-241.6	-303.4	-389.7	-507	-558
Reference price ²	9.950	11.400	9.200	11.000	4.840	4.360	4.360
Nbr of stocks (in thousands)	815,624	815,624	815,624	815,624	815,624	815,624	-
Announcement Date	2/21/22	2/21/23	2/23/24	2/24/25	2/24/26	-	-

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.($)
MCDONALD'S CORPORATION	21.29x	8.24x	14.87x	2.75%	193B
CHIPOTLE MEXICAN GRILL, INC.	29.75x	3.64x	20.63x	-.--%	42.39B
YUM! BRANDS, INC.	18.22x	5.65x	16.51x	2.02%	40.42B
RESTAURANT BRANDS INTERNATIONAL INC.	17.55x	3.98x	12.35x	3.32%	27.08B
YUM CHINA HOLDINGS, INC.	16.18x	1.17x	7.71x	2.5%	16.3B
DOMINO'S PIZZA INC.	18.21x	3.13x	14.59x	2.3%	11.46B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	28.69x	2.37x	-	0.84%	6.52B
AMERICANA RESTAURANTS INTERNATIONAL PLC	19.36x	2.16x	8.8x	3.97%	5.63B
Average	21.15x	3.79x	13.64x	2.21%	42.86B
Weighted average by Cap.	21.44x	6.31x	15.13x	2.33%