Valuation ARIP

Stocks

End-of-day quote Thailand S.E. 2026-10-14			5-day change	1st Jan Change
0.4300 ^THB	0.00%		+2.38%	-2.27%

08-10	ARIP Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-12	ARIP 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	195.7	456.7	424.1	377.5	256.3	205
Change	-	133.33%	-7.14%	-10.99%	-32.1%	-20%
Enterprise Value (EV) ¹	112.3	356	314	260.4	165.8	89.29
Change	-	217.17%	-11.81%	-17.05%	-36.36%	-46.14%
P/E	54.9x	87.8x	35x	29.9x	30.9x	18.4x
PBR	0.94x	2.14x	1.88x	1.65x	1.13x	0.89x
PEG	-	1.9x	0x	6.99x	-0.9x	0.5x
Capitalization / Revenue	0.87x	2.7x	1.87x	1.53x	1.19x	0.79x
EV / Revenue	0.5x	2.1x	1.39x	1.05x	0.77x	0.35x
EV / EBITDA	16.5x	44.4x	18.5x	14.3x	12x	4.99x
EV / EBIT	25.1x	57.5x	21.9x	18.3x	20.8x	7.09x
EV / FCF	2.66x	31.9x	14.1x	18.2x	108x	4.33x
FCF Yield	37.6%	3.13%	7.11%	5.5%	0.93%	23.1%
Dividend per Share ²	-	-	0.0215	0.0215	0.0169	0.02
Rate of return	-	-	2.36%	2.65%	3.07%	4.55%
EPS ²	0.007645	0.0112	0.026	0.0271	0.0178	0.024
Distribution rate	-	-	82.8%	79.4%	94.8%	83.4%
Net sales ¹	224.8	169.2	226.5	247	216.2	258
EBITDA ¹	6.823	8.014	17.01	18.27	13.82	17.89
EBIT ¹	4.471	6.195	14.34	14.2	7.982	12.59
Net income ¹	3.563	5.202	12.1	12.62	8.304	11.17
Net Debt ¹	-83.47	-100.7	-110.1	-117	-90.54	-115.8
Reference price ²	0.4200	0.9800	0.9100	0.8100	0.5500	0.4400
Nbr of stocks (in thousands)	466,000	466,000	466,000	466,000	466,000	466,000
Announcement Date	2/22/21	2/22/22	2/23/23	2/23/24	2/20/25	2/24/26

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.($)
ARIP	-	-	-	-	5.95M
VISA, INC.	31.14x	15.91x	22.63x	0.69%	719B
CINTAS CORPORATION	37.85x	6.89x	24.44x	0.95%	82.84B
UNITED RENTALS, INC.	22.44x	4.44x	9.77x	0.75%	64.41B
NEBIUS GROUP	-88.02x	19.35x	46.7x	-.--%	50.99B
PAYPAL HOLDINGS, INC.	11.03x	1.47x	7.54x	1%	47.99B
BLOCK, INC.	45.98x	1.7x	9.52x	-.--%	45.85B
SUNBELT RENTALS HOLDINGS, INC.	19.3x	3.31x	7.88x	1.64%	30.98B
CORPAY, INC.	19.71x	6.04x	11.61x	-.--%	25.81B
FISERV, INC.	9.72x	2.57x	6.2x	-.--%	24.5B
Average	12.13x	6.85x	16.26x	0.56%	109.19B
Weighted average by Cap.	24.22x	12.59x	20.87x	0.66%