Valuation Autocorp Holding Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-29			5-day change	1st Jan Change
0.7900 ^THB	0.00%		-8.14%	+29.51%

08-19	Autocorp Names Successor to Outgoing CFO	MT
08-18	Autocorp Holding Public Company Limited Announces CFO Changes, Effective October 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	648	1,500	906	792	534	366
Change	-	131.48%	-39.6%	-12.58%	-32.58%	-31.46%
Enterprise Value (EV) ¹	1,004	1,829	1,254	1,152	776.4	480.4
Change	-	82.17%	-31.44%	-8.12%	-32.63%	-38.12%
P/E	18.6x	53.6x	57.3x	45.8x	22.3x	9.73x
PBR	0.98x	2.26x	1.34x	1.14x	0.75x	0.5x
PEG	-	-2.7x	-1.3x	4.84x	0.6x	0.2x
Capitalization / Revenue	0.31x	0.87x	0.51x	0.44x	0.35x	0.27x
EV / Revenue	0.48x	1.06x	0.7x	0.63x	0.51x	0.35x
EV / EBITDA	9.26x	20.1x	14.1x	11.6x	7.44x	4.3x
EV / EBIT	14.2x	32.5x	25.7x	20.6x	12.8x	6.97x
EV / FCF	3.08x	23.4x	75.1x	62.8x	6.26x	3.46x
FCF Yield	32.5%	4.27%	1.33%	1.59%	16%	28.9%
Dividend per Share ²	0.04	0.0133	0.0133	0.0133	0.0266	0.04
Rate of return	3.7%	0.53%	0.88%	1.01%	2.99%	6.56%
EPS ²	0.058	0.0466	0.0263	0.0288	0.0399	0.0627
Distribution rate	68.9%	28.5%	50.5%	46.1%	66.7%	63.8%
Net sales ¹	2,076	1,728	1,794	1,821	1,512	1,358
EBITDA ¹	108.4	90.94	89.04	99.32	104.4	111.7
EBIT ¹	70.89	56.37	48.72	56.06	60.48	68.96
Net income ¹	34.83	27.96	15.81	17.3	23.92	37.61
Net Debt ¹	356.3	329.5	348.2	360.4	242.4	114.4
Reference price ²	1.0800	2.5000	1.5100	1.3200	0.8900	0.6100
Nbr of stocks (in thousands)	600,000	600,000	600,000	600,000	600,000	600,000
Announcement Date	2/23/21	2/24/22	2/23/23	2/21/24	2/26/25	2/25/26

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.($)
O'REILLY AUTOMOTIVE, INC.	26.81x	4.11x	18.03x	-.--%	70.86B
AUTOZONE, INC.	18.52x	2.73x	12.49x	-.--%	50.49B
CARVANA CO.	41.29x	1.73x	17.47x	-.--%	49.37B
PENSKE AUTOMOTIVE GROUP, INC.	16.12x	0.49x	10.78x	2.72%	13.94B
D'IETEREN GROUP	16.24x	1.38x	17.68x	1.25%	10.03B
CARMAX, INC.	17.42x	0.35x	9.36x	-	7.97B
LITHIA MOTORS, INC.	8.15x	0.42x	9.74x	0.87%	6.42B
AUTONATION, INC.	8.02x	0.47x	8.37x	-.--%	5.6B
Average	19.07x	1.46x	12.99x	0.69%	26.84B
Weighted average by Cap.	25.60x	2.53x	15.29x	0.27%