Valuation AIRA Capital

Stocks

End-of-day quote Thailand S.E. 2026-10-20			5-day change	1st Jan Change
0.9900 ^THB	0.00%		-1.98%	-31.72%

09-03	SE-Education Board OKs Changes to Connected-Party Borrowing Facilities	MT
08-14	AIRA Capital Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,504	13,135	13,261	12,567	9,346	9,157
Change	-	101.94%	0.96%	-5.24%	-25.63%	-2.03%
Enterprise Value (EV) ¹	8,983	16,587	16,700	15,989	13,407	13,347
Change	-	84.65%	0.68%	-4.26%	-16.15%	-0.45%
P/E	-171x	104x	-913x	-64.9x	-68.6x	-84.4x
PBR	1.78x	3.56x	3.61x	3.68x	2.87x	2.91x
PEG	-	-0x	8x	-0x	2.3x	4.2x
Capitalization / Revenue	7.63x	13.2x	17.7x	17.8x	11.4x	12.5x
EV / Revenue	10.5x	16.6x	22.3x	22.7x	16.3x	18.2x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	0.013	-	0.011	-	-	-
Rate of return	1.26%	-	0.52%	-	-	-
EPS ²	-0.00601	0.02	-0.0023	-0.0306	-0.0216	-0.0172
Distribution rate	-216%	-	-478%	-	-	-
Net sales ¹	852.3	997.5	749.5	704.7	821.3	731.9
EBITDA	-	-	-	-	-	-
EBIT	-	-	-	-	-	-
Net income ¹	-37.96	126.4	-14.79	-193.5	-136.2	-108.5
Net Debt ¹	2,479	3,452	3,439	3,423	4,061	4,190
Reference price ²	1.0300	2.0800	2.1000	1.9900	1.4800	1.4500
Nbr of stocks (in thousands)	6,314,879	6,314,879	6,314,879	6,314,879	6,314,879	6,314,879
Announcement Date	2/25/21	2/25/22	2/28/23	2/29/24	2/24/25	2/25/26

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.($)
AIRA CAPITAL	-	-	-	-	185M
MORGAN STANLEY	14.32x	6.35x	-	2.34%	288B
THE GOLDMAN SACHS GROUP, INC.	12.5x	9.96x	-	2.14%	270B
CITIGROUP INC.	10.75x	-	-	2.06%	203B
CHARLES SCHWAB	14.81x	5.33x	8.84x	1.4%	158B
BANCO BTG PACTUAL S.A.	15.32x	10.33x	16.74x	2.2%	75.82B
CITIC SECURITIES COMPANY LIMITED	9.41x	1.19x	-	3.74%	55.18B
EAST MONEY INFORMATION CO.,LTD.	18.39x	10.17x	11.47x	0.68%	42.14B
GUOTAI HAITONG SECURITIES CO., LTD.	8.48x	3.91x	-	3.91%	39.25B
INTERACTIVE BROKERS GROUP, INC.	30.24x	4.22x	5.33x	0.51%	37.28B
Average	14.91x	6.43x	10.60x	2.11%	116.85B
Weighted average by Cap.	13.64x	7.19x	10.69x	2.11%