Company Valuation: Asia Fiber

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 289.4 426.1 501.3 284.8 222.4 161.3
Change - 47.24% 17.65% -43.18% -21.92% -27.46%
Enterprise Value (EV) 1 -2.254 347.4 505.1 279.4 213.4 131.4
Change - 15,510.14% 45.4% -44.69% -23.6% -38.44%
P/E -6.76x 10.4x 16.9x -3.68x 9.96x -14.8x
PBR 0.25x 0.36x 0.41x 0.24x 0.19x 0.14x
PEG - -0x -0.6x 0x -0x 0x
Capitalization / Revenue 0.5x 0.56x 0.49x 0.39x 0.31x 0.25x
EV / Revenue -0x 0.46x 0.49x 0.38x 0.3x 0.21x
EV / EBITDA 0.05x 7.13x 11.9x -4.64x 4.77x -145x
EV / EBIT 0.05x 7.51x 16.2x -3.7x 7.41x -7.5x
EV / FCF -0.11x -5.1x -5.81x 6.5x -92.2x 3.5x
FCF Yield -912% -19.6% -17.2% 15.4% -1.08% 28.6%
Dividend per Share 2 - - 0.14 - - -
Rate of return - - 1.27% - - -
EPS 2 -0.94 0.9 0.65 -1.7 0.49 -0.24
Distribution rate - - 21.5% - - -
Net sales 1 573.2 755.1 1,031 735.3 720.7 637.3
EBITDA 1 -44.04 48.72 42.52 -60.22 44.79 -0.9086
EBIT 1 -46.15 46.27 31.15 -75.61 28.82 -17.51
Net income 1 -42.73 40.96 29.67 -77.37 22.27 -10.94
Net Debt 1 -291.7 -78.73 3.787 -5.472 -8.976 -29.95
Reference price 2 6.350 9.350 11.000 6.250 4.880 3.540
Nbr of stocks (in thousands) 45,574 45,574 45,574 45,574 45,574 45,574
Announcement Date 8/27/20 8/26/21 8/26/22 8/25/23 8/26/24 8/25/25
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.56M
41.03x5.71x30.26x0.46% 4.09B
12.28x1.69x6.77x3.44% 1.98B
144.69x - - - 1.56B
87.68x1.82x22.81x - 1.65B
35.8x1.68x16.07x0.52% 1.52B
Average 64.30x 2.72x 18.98x 1.48% 1.8B
Weighted average by Cap. 57.06x 3.49x 21.55x 1.25%

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. AFC Stock
  4. Valuation Asia Fiber