|
End-of-day quote
Thailand S.E.
2026-10-06
|
5-day change | 1st Jan Change | ||
| 7.700 THB | -0.65% |
|
0.00% | +28.33% |
| 11:19pm | AssetWise Acquires 99.99% in Real Estate Developer | MT |
| 09-28 | AssetWise Sells 49% Stake in Wise Estate 23 to Tokyo Tatemono | MT |
Company Valuation: Assetwise
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 | 6,928 | - | - |
| Change | - | 6.29% | -5.89% | -24.05% | 28.33% | - | - |
| Enterprise Value (EV) 1 | 7,106 | 18,161 | 18,470 | 18,899 | 22,195 | 22,395 | 23,417 |
| Change | - | 155.58% | 1.7% | 2.32% | 17.44% | 0.9% | 4.56% |
| P/E | 6.34x | 6.72x | 4.88x | 5x | 4.33x | 4.31x | 3.98x |
| PBR | 1.26x | 1.12x | 0.91x | 0.6x | 0.63x | 0.55x | 0.52x |
| PEG | - | -1.47x | 0.2x | -0.2x | 0.1x | 10.23x | 0.48x |
| Capitalization / Revenue | 1.3x | 1.12x | 0.73x | 0.59x | 0.52x | 0.49x | 0.43x |
| EV / Revenue | 1.3x | 2.68x | 1.89x | 2.05x | 1.67x | 1.59x | 1.47x |
| EV / EBITDA | 4.06x | 14.1x | 9.12x | 10.3x | 7.7x | 7.63x | 6.76x |
| EV / EBIT | 4.32x | 15.9x | 10x | 11.6x | 8.37x | 8.01x | 7.8x |
| EV / FCF | -2.27x | -3.8x | 630x | -9.38x | 11.8x | 10.3x | 11.5x |
| FCF Yield | -44% | -26.3% | 0.16% | -10.7% | 8.47% | 9.66% | 8.72% |
| Dividend per Share 2 | 0.5226 | 0.25 | - | - | 0.73 | 0.725 | 0.785 |
| Rate of return | 6.3% | 2.98% | - | - | 9.48% | 9.42% | 10.2% |
| EPS 2 | 1.31 | 1.25 | 1.62 | 1.2 | 1.78 | 1.788 | 1.935 |
| Distribution rate | 39.9% | 20% | - | - | 41% | 40.6% | 40.6% |
| Net sales 1 | 5,483 | 6,770 | 9,792 | 9,226 | 13,302 | 14,073 | 15,944 |
| EBITDA 1 | 1,751 | 1,292 | 2,025 | 1,837 | 2,882 | 2,934 | 3,462 |
| EBIT 1 | 1,644 | 1,144 | 1,842 | 1,625 | 2,652 | 2,796 | 3,003 |
| Net income 1 | 1,119 | 1,092 | 1,457 | 1,078 | 1,649 | 1,644 | 1,822 |
| Net Debt 1 | - | 10,609 | 11,362 | 13,501 | 15,266 | 15,467 | 16,489 |
| Reference price 2 | 8.300 | 8.400 | 7.900 | 6.000 | 7.700 | 7.700 | 7.700 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 62.72x | - | - | - | 66.92B | |
| 5.64x | 0.74x | 1.53x | 8.73% | 27.58B | |
| 17.17x | 3.87x | 15.55x | 1.43% | 26.45B | |
| 13.13x | 3.01x | 14.41x | 2.66% | 24.18B | |
| 9.26x | 3.39x | 7.76x | -.--% | 21.81B | |
| 7.91x | 0.88x | 3.19x | 2.82% | 20.24B | |
| 12.51x | 6.28x | 16.51x | 1.74% | 17.89B | |
| 7.77x | 1.88x | 5.74x | 2.65% | 17.62B | |
| 33.01x | 15.34x | 53.06x | 1.3% | 17.1B | |
| Average | 18.79x | 4.42x | 14.72x | 2.67% | 26.64B | |
| Weighted average by Cap. | 26.74x | 4.02x | 13.54x | 2.89% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ASW Stock
- ASW-R Stock
- Valuation Assetwise
Select your edition
All financial news and data tailored to specific country editions
