Valuation Boutique Corporation Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-02			5-day change	1st Jan Change
0.0600 ^THB	+20.00%		0.00%	-

08-13	Boutique Corporation Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-13	Boutique Corporation Public Company Limited announced a financing transaction	CI

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

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.($)
VINGROUP	60.56x	-	-	-	64.64B
SUN HUNG KAI PROPERTIES LIMITED	13.75x	4.48x	12.05x	3.68%	39.14B
EMAAR PROPERTIES	5.61x	0.73x	1.51x	8.77%	27.43B
CHINA RESOURCES LAND LIMITED	8.05x	1.45x	8.04x	4.4%	26.73B
MITSUBISHI ESTATE CO., LTD.	17.28x	3.88x	15.6x	1.42%	26.68B
MITSUI FUDOSAN CO., LTD.	13.18x	3.02x	14.44x	2.65%	24.33B
VINHOMES	9.11x	3.46x	7.66x	-.--%	21.47B
CK ASSET HOLDINGS LIMITED	10.19x	2x	8.23x	4.12%	20.47B
ALPHA DHABI HOLDING	7.95x	0.88x	3.21x	2.81%	20.33B
Average	16.19x	2.49x	8.84x	3.48%	30.14B
Weighted average by Cap.	22.75x	2.63x	9.17x	3.61%