Valuation After You

Stocks

End-of-day quote Thailand S.E. 2026-09-24			5-day change	1st Jan Change
4.220 ^THB	0.00%		0.00%	-12.81%

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	3,442	-
Change	-	14.57%	-19.3%	19.57%	-56%	-12.81%	-
Enterprise Value (EV) ¹	8,115	9,051	7,262	8,668	3,558	2,935	2,884
Change	-	11.53%	-19.76%	19.36%	-58.96%	-17.51%	-1.74%
P/E	1,990x	78.6x	42.2x	30.3x	19.4x	20.1x	15.3x
PBR	-	-	7.64x	8.1x	3.82x	3.43x	3.4x
PEG	-	0x	0.8x	0.5x	-0.6x	-1.3x	0.5x
Capitalization / Revenue	13.1x	9.92x	6.16x	5.69x	2.44x	2.12x	1.93x
EV / Revenue	13.1x	9.65x	5.97x	5.5x	2.2x	1.81x	1.62x
EV / EBITDA	49.6x	29.4x	18.4x	15.7x	7.75x	6.87x	5.82x
EV / EBIT	1,333x	58.4x	31.6x	23.2x	13.3x	12.9x	12.3x
EV / FCF	86.9x	44.4x	26.7x	26.4x	12.9x	9.72x	12x
FCF Yield	1.15%	2.25%	3.75%	3.79%	7.73%	10.3%	8.36%
Dividend per Share ²	-	-	0.21	0.33	0.21	0.21	0.26
Rate of return	-	-	2.28%	3%	4.34%	4.98%	6.16%
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	4.220	4.220
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	20.1x	1.81x	6.87x	4.98%	103M
MCDONALD'S CORPORATION	18.62x	7.38x	13.34x	3.15%	169B
CHIPOTLE MEXICAN GRILL, INC.	29.03x	3.58x	20.26x	-.--%	41.39B
YUM! BRANDS, INC.	16.89x	5.53x	16.52x	2.15%	38.38B
RESTAURANT BRANDS INTERNATIONAL INC.	16.19x	3.76x	11.7x	3.6%	24.99B
YUM CHINA HOLDINGS, INC.	13.82x	0.99x	6.47x	2.91%	13.91B
DOMINO'S PIZZA INC.	15.57x	2.81x	13.1x	2.69%	9.81B
MCDONALD'S HOLDINGS COMPANY (JAPAN), LTD.	28.91x	2.39x	-	0.84%	6.6B
AMERICANA RESTAURANTS INTERNATIONAL PLC	19.69x	2.12x	8.63x	3.98%	5.53B
Average	19.87x	3.37x	12.11x	2.7%	34.37B
Weighted average by Cap.	19.53x	5.71x	14.14x	2.58%