|
End-of-day quote
Thailand S.E.
2026-08-21
|
5-day change | 1st Jan Change | ||
| 0.4900 THB | -2.00% |
|
-9.26% | -37.18% |
Company Valuation: Boutique Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 507 | 1,085 | 825.2 | 570.3 | 554.9 | 449.7 |
| Change | - | 114% | -23.94% | -30.89% | -2.7% | -18.96% |
| Enterprise Value (EV) 1 | 2,912 | 3,784 | 2,884 | 3,135 | 2,820 | 2,610 |
| Change | - | 29.91% | -23.78% | 8.72% | -10.07% | -7.43% |
| P/E | -3.03x | -8.31x | -16.1x | -2.94x | 17.2x | -5.09x |
| PBR | 0.64x | 1.6x | 1.11x | 0.95x | 0.82x | 0.75x |
| PEG | - | 0.4x | 0.2x | -0x | -0x | 0x |
| Capitalization / Revenue | 3.49x | 8.45x | 3.24x | 1.41x | 1.11x | 1.04x |
| EV / Revenue | 20x | 29.5x | 11.3x | 7.77x | 5.66x | 6.05x |
| EV / EBITDA | -20.9x | -25.7x | -31.7x | -123x | 38.4x | -41.3x |
| EV / EBIT | -15.9x | -19.1x | -19.2x | -34.5x | 275x | -23.4x |
| EV / FCF | -6.21x | -11.7x | -13.8x | -4.97x | -30.5x | -9.69x |
| FCF Yield | -16.1% | -8.54% | -7.25% | -20.1% | -3.28% | -10.3% |
| Dividend per Share 2 | - | - | - | - | 0.052 | - |
| Rate of return | - | - | - | - | 5.36% | - |
| EPS 2 | -0.3301 | -0.2575 | -0.0901 | -0.3405 | 0.0563 | -0.1532 |
| Distribution rate | - | - | - | - | 92.4% | - |
| Net sales 1 | 145.3 | 128.4 | 254.5 | 403.6 | 497.8 | 431.1 |
| EBITDA 1 | -139.2 | -147.3 | -91.03 | -25.51 | 73.49 | -63.19 |
| EBIT 1 | -183.3 | -198.3 | -149.9 | -91.01 | 10.26 | -111.4 |
| Net income 1 | -167.4 | -130.5 | -50.04 | -194 | 32.16 | -88.02 |
| Net Debt 1 | 2,405 | 2,699 | 2,059 | 2,565 | 2,265 | 2,160 |
| Reference price 2 | 1.0000 | 2.1400 | 1.4500 | 1.0000 | 0.9700 | 0.7800 |
| Nbr of stocks (in thousands) | 507,000 | 507,000 | 569,123 | 570,312 | 572,075 | 576,557 |
| Announcement Date | 2/23/21 | 2/28/22 | 2/22/23 | 2/23/24 | 2/26/25 | 2/27/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 8.73M | |
| 16.63x | 5.21x | 14.02x | 3.04% | 47.38B | |
| 9.3x | 1.56x | 8.16x | 3.82% | 32.18B | |
| 18.25x | 4.03x | 16.32x | 1.35% | 27.9B | |
| 5.48x | 0.66x | 1.38x | 9.12% | 26.37B | |
| 13.89x | 3.09x | 14.78x | 2.52% | 25.36B | |
| 11.15x | 2.12x | 9.92x | 3.98% | 21.12B | |
| 7.95x | 0.88x | 3.21x | 2.81% | 20.33B | |
| 10.79x | 1.69x | 14.65x | 3.5% | 19.68B | |
| 13.38x | 6.55x | 17.49x | 1.59% | 19.4B | |
| Average | 11.87x | 2.87x | 11.10x | 3.53% | 23.97B | |
| Weighted average by Cap. | 12.36x | 3.04x | 11.24x | 3.55% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- BC Stock
- Valuation Boutique Corporation
Select your edition
All financial news and data tailored to specific country editions
