Company Valuation: Beauty Community

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 4,731 4,611 4,162 1,377 928.2 1,497
Change - -2.53% -9.74% -66.91% -32.61% 61.29%
Enterprise Value (EV) 1 4,427 4,298 4,115 1,356 665.6 1,216
Change - -2.9% -4.26% -67.05% -50.92% 82.73%
P/E -39.5x -51.3x -61.5x -30.2x -8.01x -25.4x
PBR 5.58x 5.96x 5.9x 2.09x 1.7x 3.08x
PEG - 2.1x 2.5x 0.9x -0x 0.5x
Capitalization / Revenue 6.15x 11.9x 11.8x 3.18x 2.17x 5.57x
EV / Revenue 5.75x 11.1x 11.7x 3.13x 1.55x 4.52x
EV / EBITDA -96.7x -58.1x -65.6x -57.9x -21.7x -30.2x
EV / EBIT -53.5x -45.3x -50.9x -40.3x -14.4x -22.5x
EV / FCF 39.5x 53x 471x 318x 18x 53.7x
FCF Yield 2.53% 1.89% 0.21% 0.31% 5.56% 1.86%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.04 -0.03 -0.0226 -0.0153 -0.0387 -0.0197
Distribution rate - - - - - -
Net sales 1 769.3 387.6 352.4 433.6 428.2 269
EBITDA 1 -45.79 -73.92 -62.72 -23.44 -30.62 -40.29
EBIT 1 -82.74 -94.89 -80.79 -33.68 -46.18 -54
Net income 1 -104.9 -80.77 -67.68 -45.67 -115.8 -59.04
Net Debt 1 -303.9 -312.6 -46.76 -21.31 -262.6 -280.9
Reference price 2 1.5800 1.5400 1.3900 0.4600 0.3100 0.5000
Nbr of stocks (in thousands) 2,994,194 2,994,194 2,994,194 2,994,194 2,994,194 2,994,194
Announcement Date 2/25/21 2/25/22 2/28/23 2/28/24 2/26/25 2/25/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 30.62M
7.72x1.18x6.45x3.53% 33.73B
18.86x1.73x11.57x-.--% 23.33B
16.48x2.13x10.25x2.4% 12B
6.26x0.89x5.15x4.34% 3.75B
20.32x2.74x10.44x4.29% 2.47B
98.56x0.68x4.57x-.--% 1.01B
60.59x1.54x20.31x-.--% 604M
15.23x1.76x6.58x-.--% 488M
Average 30.50x 1.58x 9.41x 1.82% 8.6B
Weighted average by Cap. 14.42x 1.53x 8.73x 2.26%

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. BEAUTY Stock
  4. Valuation Beauty Community