Valuation Applied DB

Stocks

End-of-day quote Thailand S.E. 2026-11-09			5-day change	1st Jan Change
1.070 ^THB	-0.93%		+3.88%	+78.33%

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	0.818	1.964	1.240	1.050	0.920	0.600
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	-	-	-	-	23.21M
LINDE PLC	32.41x	7.16x	18.43x	1.23%	239B
AIR LIQUIDE	30.5x	4.7x	15.2x	1.95%	135B
THE SHERWIN-WILLIAMS COMPANY	32.28x	3.85x	19.93x	0.9%	85.96B
AIR PRODUCTS & CHEMICALS, INC.	92.36x	6.78x	15.78x	2.32%	69.27B
NAN YA PLASTICS CORPORATION	16.99x	6.09x	27.04x	4.35%	63.52B
SABIC	70.3x	1.31x	8.65x	4.45%	38.6B
WANHUA CHEMICAL GROUP CO., LTD.	11.13x	1.11x	5.98x	2.77%	33.88B
PPG INDUSTRIES, INC.	17.01x	1.94x	11.32x	2.32%	27.68B
ASIAN PAINTS LIMITED	46.44x	5.71x	31.43x	1.24%	25.68B
Average	38.83x	4.29x	17.08x	2.39%	72B
Weighted average by Cap.	37.39x	5.32x	17.59x	1.99%