Valuation Applied DB

Stocks

End-of-day quote Thailand S.E. 2026-10-19			5-day change	1st Jan Change
0.9900 ^THB	+4.21%		+5.32%	+65.00%

08-07	Applied DB Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-07	Applied Db Public Company Limited Proposes Interim Dividend for the Period Ended 30 June 2026, Payable on 4 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	594	1,426	900.2	762.3	667.9	435.6
Change	-	140%	-36.85%	-15.32%	-12.38%	-34.78%
Enterprise Value (EV) ¹	857.1	1,767	1,448	1,213	802.6	509
Change	-	106.21%	-18.09%	-16.22%	-33.83%	-36.58%
P/E	8.53x	18.8x	-130x	-16.3x	19.5x	15.7x
PBR	0.92x	2.09x	1.4x	1.27x	1.05x	0.67x
PEG	-	2.17x	1x	-0x	-0x	-0.8x
Capitalization / Revenue	0.43x	0.84x	0.42x	0.47x	0.71x	0.52x
EV / Revenue	0.62x	1.05x	0.67x	0.74x	0.86x	0.6x
EV / EBITDA	6.2x	12.5x	23.5x	53.7x	-32.6x	13.4x
EV / EBIT	9.25x	19.1x	135x	-41.7x	-11.5x	34x
EV / FCF	15.9x	-29.6x	-8.64x	7.35x	2.91x	6.79x
FCF Yield	6.27%	-3.38%	-11.6%	13.6%	34.4%	14.7%
Dividend per Share ²	0.0501	0.0556	-	-	0.02	0.03
Rate of return	6.12%	2.83%	-	-	2.17%	5%
EPS ²	0.096	0.1042	-0.009551	-0.0643	0.0471	0.0381
Distribution rate	52.2%	53.3%	-	-	42.4%	78.6%
Net sales ¹	1,377	1,690	2,167	1,637	935.9	843.9
EBITDA ¹	138.1	141.4	61.54	22.58	-24.63	37.95
EBIT ¹	92.65	92.51	10.73	-29.12	-69.5	14.97
Net income ¹	69.66	75.68	-6.934	-46.71	34.22	27.69
Net Debt ¹	263.1	341.9	547.5	450.6	134.6	73.41
Reference price ²	0.8182	1.9636	1.2400	1.0500	0.9200	0.6000
Nbr of stocks (in thousands)	726,000	726,000	726,000	726,000	726,000	726,000
Announcement Date	2/22/21	2/22/22	2/21/23	2/22/24	2/25/25	2/23/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
APPLIED DB	-	-	-	-	20.64M
LINDE PLC	30.42x	6.96x	17.81x	1.29%	230B
AIR LIQUIDE	27.96x	4.33x	13.95x	2.1%	124B
THE SHERWIN-WILLIAMS COMPANY	30.06x	3.65x	18.7x	0.96%	80.89B
NAN YA PLASTICS CORPORATION	20.45x	7.1x	32.59x	3.63%	75.04B
AIR PRODUCTS & CHEMICALS, INC.	88.95x	6.56x	15.26x	2.41%	66.71B
SABIC	85.82x	1.26x	8.57x	6.05%	36.55B
WANHUA CHEMICAL GROUP CO., LTD.	10.56x	1.14x	6.16x	3.14%	30.99B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.02x	3.02x	7.09x	4.69%	24.35B
PPG INDUSTRIES, INC.	14.82x	1.72x	10.1x	2.7%	23.87B
Average	35.34x	3.97x	14.47x	3%	69.22B
Weighted average by Cap.	35.24x	5.20x	16.93x	2.26%