Valuation Assetwise

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-17			5-day change	1st Jan Change
6.800 ^THB	0.00%		-0.73%	+13.33%

05-07	Assetwise posts quarterly total revenues of 2.15 billion baht	RE
05-06	Assetwise Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,106	7,553	7,108	5,398	6,118	-	-
Change	-	6.29%	-5.89%	-24.05%	13.33%	-	-
Enterprise Value (EV) ¹	7,106	18,161	18,470	18,899	22,133	20,695	6,118
Change	-	155.58%	1.7%	2.32%	17.11%	-6.5%	-70.44%
P/E	6.34x	6.72x	4.88x	5x	4.28x	3.75x	3.78x
PBR	1.26x	1.12x	0.91x	0.6x	0.69x	0.53x	0.57x
PEG	-	-1.47x	0.2x	-0.2x	0.1x	0.3x	-4.57x
Capitalization / Revenue	1.3x	1.12x	0.73x	0.59x	0.47x	0.4x	0.38x
EV / Revenue	1.3x	2.68x	1.89x	2.05x	1.72x	1.35x	0.38x
EV / EBITDA	4.06x	14.1x	9.12x	10.3x	8.96x	6.57x	1.85x
EV / EBIT	4.32x	15.9x	10x	11.6x	8.78x	7.27x	2.04x
EV / FCF	-2.27x	-3.8x	630x	-9.38x	10.3x	10.1x	3.86x
FCF Yield	-44%	-26.3%	0.16%	-10.7%	9.74%	9.93%	25.9%
Dividend per Share ²	0.5226	0.25	-	-	0.5967	0.6767	0.72
Rate of return	6.3%	2.98%	-	-	8.77%	9.95%	10.6%
EPS ²	1.31	1.25	1.62	1.2	1.59	1.815	1.8
Distribution rate	39.9%	20%	-	-	37.5%	37.3%	40%
Net sales ¹	5,483	6,770	9,792	9,226	12,891	15,338	16,076
EBITDA ¹	1,751	1,292	2,025	1,837	2,470	3,150	3,303
EBIT ¹	1,644	1,144	1,842	1,625	2,522	2,846	3,003
Net income ¹	1,119	1,092	1,457	1,078	1,434	1,708	1,779
Net Debt ¹	-	10,609	11,362	13,501	16,015	14,577	-
Reference price ²	8.300	8.400	7.900	6.000	6.800	6.800	6.800
Nbr of stocks (in thousands)	856,121	899,121	899,745	899,745	899,745	-	-
Announcement Date	2/23/23	2/23/24	2/21/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASSETWISE	4.28x	1.72x	8.96x	8.77%	188M
VINGROUP	54.97x	-	-	-	55.38B
VINHOMES	10.38x	3.25x	9.35x	-.--%	21.34B
VONOVIA SE	7.43x	16.26x	19.38x	6.13%	20.58B
EMAAR DEVELOPMENT	4.59x	0.17x	0.35x	7.47%	16.01B
DEUTSCHE WOHNEN SE	8.5x	17.01x	-	6.63%	8.47B
OPEN HOUSE GROUP CO., LTD.	7.88x	0.81x	6.66x	2.48%	5.85B
CHINA VANKE CO., LTD.	-2.15x	1.59x	69.97x	-.--%	5.13B
LEG IMMOBILIEN SE	6.14x	13.93x	21.04x	5.68%	4.7B
Average	11.33x	6.84x	19.39x	4.65%	15.29B
Weighted average by Cap.	26.36x	7.65x	14.94x	4.19%