Valuation After You

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-16			5-day change	1st Jan Change
4.800 ^THB	+2.56%		+3.00%	-0.83%

05-14	After You Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
02-24	After You Public Company Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2025	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	3,915	-
Change	-	14.57%	-19.3%	19.57%	-56%	-0.83%	-
Enterprise Value (EV) ¹	8,115	9,051	7,262	8,668	3,558	3,408	3,357
Change	-	11.53%	-19.76%	19.36%	-58.96%	-4.21%	-1.5%
P/E	1,990x	78.6x	42.2x	30.3x	19.4x	19.2x	17.5x
PBR	-	-	7.64x	8.1x	3.82x	3.9x	3.87x
PEG	-	0x	0.8x	0.5x	-0.6x	∞x	1.8x
Capitalization / Revenue	13.1x	9.92x	6.16x	5.69x	2.44x	2.32x	2.2x
EV / Revenue	13.1x	9.65x	5.97x	5.5x	2.2x	2.02x	1.89x
EV / EBITDA	49.6x	29.4x	18.4x	15.7x	7.75x	7.26x	6.77x
EV / EBIT	1,333x	58.4x	31.6x	23.2x	13.3x	14.9x	14.3x
EV / FCF	86.9x	44.4x	26.7x	26.4x	12.9x	11.3x	13.9x
FCF Yield	1.15%	2.25%	3.75%	3.79%	7.73%	8.86%	7.18%
Dividend per Share ²	-	-	0.21	0.33	0.21	0.235	0.26
Rate of return	-	-	2.28%	3%	4.34%	4.9%	5.42%
EPS ²	0.005	0.145	0.218	0.363	0.25	0.25	0.275
Distribution rate	-	-	96.3%	90.9%	84%	94%	94.5%
Net sales ¹	619.7	937.7	1,217	1,577	1,616	1,686	1,780
EBITDA ¹	163.7	308.4	393.6	550.4	459.2	469.5	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	206	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	4.800	4.800
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AFTER YOU	19.2x	2.02x	7.26x	4.9%	120M
MCDONALD'S CORPORATION	22.32x	8.56x	15.51x	2.6%	205B
YUM! BRANDS, INC.	23.32x	5.95x	17.4x	1.92%	43.46B
CHIPOTLE MEXICAN GRILL, INC.	29.4x	3.2x	18.1x	-.--%	41.83B
RESTAURANT BRANDS INTERNATIONAL INC.	18.88x	3.92x	12.19x	3.38%	26.47B
YUM CHINA HOLDINGS, INC.	14.91x	1.09x	7.04x	2.7%	15.09B
DOMINO'S PIZZA INC.	16.7x	2.95x	13.81x	2.48%	10.66B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	26.44x	2.22x	-	0.89%	6.12B
WINGSTOP INC.	36.1x	7.11x	20.55x	0.78%	4.43B
Average	23.03x	4.11x	13.98x	2.18%	39.19B
Weighted average by Cap.	22.78x	6.64x	15.45x	2.22%