Valuation Agripure Holdings

Stocks

End-of-day quote Thailand S.E. 2026-10-09			5-day change	1st Jan Change
2.160 ^THB	+0.93%		0.00%	-

08-17	Agripure Holdings Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	Agripure Holdings Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,971	6,948	4,887	4,581	4,025	2,070
Change	-	252.5%	-29.66%	-6.27%	-12.13%	-48.57%
Enterprise Value (EV) ¹	1,696	6,788	4,542	4,498	3,929	2,108
Change	-	300.16%	-33.08%	-0.98%	-12.65%	-46.33%
P/E	6.36x	22.9x	21.2x	11.8x	14.5x	-8.9x
PBR	1.08x	3.16x	2.13x	1.86x	1.55x	0.96x
PEG	-	-4.62x	-0.9x	0.2x	-0.5x	0x
Capitalization / Revenue	0.99x	2.97x	2.3x	1.54x	1.86x	1.05x
EV / Revenue	0.85x	2.9x	2.14x	1.51x	1.82x	1.07x
EV / EBITDA	4.28x	15.1x	13.3x	7.85x	8.51x	-17.5x
EV / EBIT	5.33x	18.6x	18.7x	9.7x	11.4x	-8.31x
EV / FCF	-36.6x	-31.8x	20.8x	751x	33.8x	12.8x
FCF Yield	-2.73%	-3.14%	4.8%	0.13%	2.96%	7.79%
Dividend per Share ²	0.1	0.26	0.1	0.3	0.22	-
Rate of return	4.72%	3.59%	1.96%	6.28%	5.24%	-
EPS ²	0.3335	0.317	0.2407	0.4049	0.29	-0.2428
Distribution rate	30%	82%	41.5%	74.1%	75.9%	-
Net sales ¹	1,991	2,343	2,126	2,970	2,162	1,968
EBITDA ¹	396.2	450.5	340.3	573.2	461.6	-120.5
EBIT ¹	318.3	365.7	243.5	463.8	343.9	-253.6
Net income ¹	319.6	297.2	230.6	388	278.3	-232.7
Net Debt ¹	-274.7	-160	-345	-82.89	-96.17	38.45
Reference price ²	2.120	7.250	5.100	4.780	4.200	2.160
Nbr of stocks (in thousands)	929,676	958,277	958,277	958,277	958,277	958,278
Announcement Date	2/23/21	2/25/22	2/24/23	2/23/24	2/28/25	2/26/26

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.($)
AGRIPURE HOLDINGS	-	-	-	-	61.69M
NESTLÉ S.A.	19.99x	2.74x	13.66x	4.13%	235B
MONDELEZ INTERNATIONAL, INC.	18.79x	2.43x	14.52x	3.41%	77.1B
DANONE	15.85x	1.65x	9.39x	4%	42.28B
ARCHER-DANIELS-MIDLAND COMPANY	14.79x	0.53x	9.51x	2.61%	38.5B
THE HERSHEY COMPANY	19.7x	3.01x	12.25x	3.55%	32.7B
AJINOMOTO CO., INC.	36.96x	3.19x	18.57x	1%	32.55B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.41x	5.27x	16.8x	3.3%	28.9B
KRAFT HEINZ	-7.85x	1.76x	8.79x	7.2%	26.41B
NESTLÉ INDIA LIMITED	61.71x	9.47x	39.3x	1.23%	26.56B
Average	22.82x	3.34x	15.87x	3.38%	54.05B
Weighted average by Cap.	21.11x	2.91x	14.55x	3.65%