Valuation Asset Five Group Thailand S.E.
Stocks
A5-R
TH0746010R16
Real Estate Development & Operations
|
End-of-day quote
Thailand S.E.
2026-10-28
|
5-day change | 1st Jan Change | ||
| 1.760 THB | -1.12% |
|
0.00% | -4.86% |
| 10-22 | A5 Issues THB250 Million in High-Risk Debentures | MT |
| 08-13 | Tranche Update on Asset Five Group Public Company Limited (SET:A5)'s Equity Buyback Plan announced on February 28, 2026. | CI |
Company Valuation: Asset Five Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,814 | 1,814 | 4,765 | 4,015 | 3,322 | 2,179 |
| Change | - | 0% | 162.67% | -15.74% | -17.26% | -34.4% |
| Enterprise Value (EV) 1 | 2,429 | 1,854 | 5,770 | 4,755 | 4,982 | 3,524 |
| Change | - | -23.7% | 211.3% | -17.59% | 4.78% | -29.27% |
| P/E | 30.9x | 13.9x | 48.7x | 7.93x | 7.42x | 21.2x |
| PBR | 2.68x | 2.24x | 5.32x | 2.86x | 1.96x | 1.3x |
| PEG | - | 0x | -1.9x | 0x | -0.8x | -0.3x |
| Capitalization / Revenue | 2.19x | 2.15x | 7.2x | 2.69x | 1.84x | 1.66x |
| EV / Revenue | 2.94x | 2.19x | 8.71x | 3.18x | 2.76x | 2.68x |
| EV / EBITDA | 24.3x | 10x | 55.2x | 9.78x | 8.86x | 20.3x |
| EV / EBIT | 25x | 10.2x | 56.2x | 9.82x | 8.92x | 20.7x |
| EV / FCF | 5.63x | 3.2x | -6.13x | -118x | -5.14x | 18.5x |
| FCF Yield | 17.7% | 31.2% | -16.3% | -0.84% | -19.5% | 5.4% |
| Dividend per Share 2 | - | 0.01 | - | 0.05 | 0.1 | 0.05 |
| Rate of return | - | 0.67% | - | 1.51% | 3.55% | 2.7% |
| EPS 2 | 0.0486 | 0.1081 | 0.0809 | 0.4188 | 0.3799 | 0.0874 |
| Distribution rate | - | 9.25% | - | 11.9% | 26.3% | 57.2% |
| Net sales 1 | 826.9 | 844.8 | 662.2 | 1,494 | 1,806 | 1,313 |
| EBITDA 1 | 99.91 | 184.7 | 104.5 | 486.2 | 562.2 | 173.5 |
| EBIT 1 | 97.19 | 182.5 | 102.6 | 484.4 | 558.7 | 170.2 |
| Net income 1 | 57.24 | 130.7 | 97.79 | 506.4 | 453.3 | 102.9 |
| Net Debt 1 | 615.2 | 39.48 | 1,005 | 739.9 | 1,660 | 1,345 |
| Reference price 2 | 1.500 | 1.500 | 3.940 | 3.320 | 2.820 | 1.850 |
| Nbr of stocks (in thousands) | 1,209,385 | 1,209,385 | 1,209,385 | 1,209,385 | 1,178,000 | 1,178,000 |
| Announcement Date | 3/1/21 | 2/25/22 | 2/28/23 | 2/28/24 | 2/24/25 | 2/28/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 64.94x | - | - | - | 69.72B | |
| 12.56x | 4.4x | 11.29x | 3.83% | 39.78B | |
| 18.68x | 4.05x | 16.29x | 1.31% | 28.81B | |
| 5.7x | 0.76x | 1.57x | 8.68% | 27.72B | |
| 14.58x | 3.16x | 15.14x | 2.4% | 26.9B | |
| 8.07x | 1.47x | 8.25x | 4.39% | 26.87B | |
| 10.26x | 2.01x | 7.76x | 4.09% | 20.62B | |
| 8.52x | 3.02x | 7.05x | -.--% | 20.19B | |
| 13.34x | 6.46x | 16.98x | 1.63% | 19.11B | |
| Average | 17.40x | 3.17x | 10.54x | 3.29% | 31.08B | |
| Weighted average by Cap. | 24.92x | 3.16x | 10.56x | 3.47% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- A5 Stock
- A5-R Stock
- Valuation Asset Five Group
Select your edition
All financial news and data tailored to specific country editions
