Company Valuation: Asia Fiber

Data adjusted to current consolidation scope
Fiscal Period: June 2021 2022 2023 2024 2025 2026
Market Cap 1 426.1 501.3 284.8 222.4 161.3 185
Change - 17.65% -43.18% -21.92% -27.46% 14.69%
Enterprise Value (EV) 1 347.4 505.1 279.4 213.4 131.4 38.53
Change - 45.4% -44.69% -23.6% -38.44% -70.68%
P/E 10.4x 16.9x -3.68x 9.96x -14.8x 16.2x
PBR 0.36x 0.41x 0.24x 0.19x 0.14x 0.15x
PEG - -0.6x 0x -0x 0x -0x
Capitalization / Revenue 0.56x 0.49x 0.39x 0.31x 0.25x 0.37x
EV / Revenue 0.46x 0.49x 0.38x 0.3x 0.21x 0.08x
EV / EBITDA 7.13x 11.9x -4.64x 4.77x -145x 1.24x
EV / EBIT 7.51x 16.2x -3.7x 7.41x -7.5x 2.81x
EV / FCF -5.1x -5.81x 6.5x -92.2x 3.5x 0.35x
FCF Yield -19.6% -17.2% 15.4% -1.08% 28.6% 287%
Dividend per Share 2 - 0.14 - - - -
Rate of return - 1.27% - - - -
EPS 2 0.9 0.65 -1.7 0.49 -0.24 0.25
Distribution rate - 21.5% - - - -
Net sales 1 755.1 1,031 735.3 720.7 637.3 504.2
EBITDA 1 48.72 42.52 -60.22 44.79 -0.9086 31.05
EBIT 1 46.27 31.15 -75.61 28.82 -17.51 13.71
Net income 1 40.96 29.67 -77.37 22.27 -10.94 11.23
Net Debt 1 -78.73 3.787 -5.472 -8.976 -29.95 -146.5
Reference price 2 9.350 11.000 6.250 4.880 3.540 4.060
Nbr of stocks (in thousands) 45,574 45,574 45,574 45,574 45,574 45,574
Announcement Date 8/26/21 8/26/22 8/25/23 8/26/24 8/25/25 8/24/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 6.3M
35.91x4.83x23.16x0.53% 3.97B
32.92x1.88x15.37x - 2.05B
11.75x1.63x6.91x3.39% 2B
25.01x1.5x13.01x0.67% 1.58B
7.32x0.74x7.24x3.31% 1.33B
24.62x - - 1.28% 1.23B
Average 22.92x 2.12x 13.14x 1.84% 1.74B
Weighted average by Cap. 25.74x 2.71x 15.31x 1.58%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!