Company Valuation: Amarin Printing and Publishing

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,213 5,990 6,239 4,153 3,095 2,576
Change - 42.18% 4.17% -33.44% -25.48% -16.77%
Enterprise Value (EV) 1 3,405 5,446 5,474 3,413 1,820 1,158
Change - 59.93% 0.5% -37.65% -46.67% -36.38%
P/E 24.7x 19.1x 13.2x 14.3x 40.5x -23x
PBR 1x 1.36x 1.33x 0.88x 0.67x 0.58x
PEG - 0.2x 0.3x -0.4x -0.5x 0x
Capitalization / Revenue 1.52x 2.15x 1.53x 1.01x 0.78x 0.69x
EV / Revenue 1.23x 1.96x 1.34x 0.83x 0.46x 0.31x
EV / EBITDA 8.81x 10.2x 6.33x 4.44x 3.85x 4.44x
EV / EBIT 18.6x 17.6x 11.7x 10.7x 19.9x -10.7x
EV / FCF 8.45x 11.5x 14.6x -49.1x 10.5x 4.2x
FCF Yield 11.8% 8.69% 6.85% -2.04% 9.57% 23.8%
Dividend per Share 2 0.12 0.19 0.29 0.18 0.06 -
Rate of return 2.84% 3.17% 4.64% 4.33% 1.94% -
EPS 2 0.171 0.3137 0.4752 0.291 0.0765 -0.112
Distribution rate 70.2% 60.6% 61% 61.9% 78.5% -
Net sales 1 2,775 2,785 4,087 4,119 3,966 3,741
EBITDA 1 386.6 533.8 865.1 768.1 472.3 260.6
EBIT 1 182.7 308.7 469.3 318.5 91.32 -107.9
Net income 1 170.7 313.1 474.4 290.5 76.33 -111.8
Net Debt 1 -807.4 -543.3 -765.7 -740.2 -1,275 -1,418
Reference price 2 4.220 6.000 6.250 4.160 3.100 2.580
Nbr of stocks (in thousands) 998,282 998,282 998,282 998,282 998,282 998,282
Announcement Date 3/1/21 2/23/22 2/28/23 2/22/24 2/25/25 2/23/26
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 61.5M
19.28x2.35x10.17x2.14% 10.08B
-14.63x7.88x20.59x1.04% 5.35B
15.02x - - 5.05% 3.73B
63.24x1.23x17.19x0.89% 3.18B
9.47x0.57x4.62x3.66% 3.01B
12.12x0.42x2.95x6.24% 2.96B
14.27x - - - 2.69B
25.03x1.76x6.48x3.33% 1.8B
Average 17.97x 2.37x 10.33x 3.19% 3.65B
Weighted average by Cap. 15.88x 2.88x 11.43x 2.8%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. AMARIN Stock
  4. Valuation Amarin Printing and Publishing