Company Valuation: Bless Asset Group

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025
Market Cap 1 744 512 232 176
Change - -31.18% -54.69% -24.14%
Enterprise Value (EV) 1 1,545 1,486 1,214 1,069
Change - -3.84% -18.28% -11.91%
P/E 15.3x 53.2x 28.9x 17x
PBR 0.64x 0.44x 0.2x 0.15x
PEG -0.2x -0.7x -1.7x 0.6x
Capitalization / Revenue 1.12x 1.18x 0.55x 0.49x
EV / Revenue 2.33x 3.42x 2.88x 2.99x
EV / EBITDA 27.4x 65.3x 32x 46.2x
EV / EBIT 28.7x 77.2x 34.5x 53.1x
EV / FCF 27.6x -8.24x -345x 35.8x
FCF Yield 3.62% -12.1% -0.29% 2.8%
Dividend per Share 2 0.05 - - -
Rate of return 5.38% - - -
EPS 2 0.0606 0.012 0.01 0.0129
Distribution rate 82.5% - - -
Net sales 1 662.9 434.8 421.3 357.6
EBITDA 1 56.4 22.73 37.99 23.13
EBIT 1 53.77 19.23 35.19 20.16
Net income 1 42.4 9.619 8.019 10.33
Net Debt 1 801 973.6 982 893.5
Reference price 2 0.9300 0.6400 0.2900 0.2200
Nbr of stocks (in thousands) 800,000 800,000 800,000 800,000
Announcement Date 2/22/23 2/29/24 2/25/25 2/24/26
1THB in Million2THB
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.95M
13.96x4.53x12.19x3.63% 39.75B
5.77x0.79x1.62x8.53% 28.2B
17.93x3.96x15.92x1.37% 27.75B
8.01x1.43x7.9x4.41% 26.78B
13.78x3.08x14.74x2.54% 25.49B
8.35x0.93x3.37x2.68% 21.36B
10.35x2.03x8.37x4.06% 20.8B
12.99x6.38x16.78x1.68% 18.67B
37.66x13.81x34.76x3.15% 18.18B
Average 14.31x 4.10x 12.85x 3.56% 22.7B
Weighted average by Cap. 13.67x 3.79x 12.12x 3.68%

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. BLESS Stock
  4. Valuation Bless Asset Group