Company Valuation: Chukai

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 1,084 1,099 1,342 773.4 371.5 310.9
Change - 1.4% 22.07% -42.37% -51.96% -16.33%
Enterprise Value (EV) 1 2,086 2,181 2,348 1,516 1,105 1,010
Change - 4.55% 7.67% -35.45% -27.11% -8.62%
P/E 101x -5.78x -7.07x 8.26x 123x -2.41x
PBR 0.97x 1.19x 1.83x 0.93x 0.45x 0.44x
PEG - 0x 72.34x -0x -1.3x 0x
Capitalization / Revenue 1.19x 2.1x 2.39x 1.83x 1.1x 1.27x
EV / Revenue 2.28x 4.16x 4.19x 3.58x 3.26x 4.12x
EV / EBITDA 10.7x -20.3x 40.6x 12.8x 9.78x -51.4x
EV / EBIT 30.9x -11x -104x 24.9x 21x -12.1x
EV / FCF 56.7x -40.3x 17.6x -6.54x -65.6x 20.6x
FCF Yield 1.77% -2.48% 5.69% -15.3% -1.53% 4.85%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.0141 -0.2507 -0.2505 0.1236 0.003986 -0.1705
Distribution rate - - - - - -
Net sales 1 914.3 523.8 560.6 422.8 338.8 245.2
EBITDA 1 195.6 -107.6 57.8 118.6 113 -19.63
EBIT 1 67.44 -198.7 -22.48 60.78 52.69 -83.15
Net income 1 10.69 -190.1 -189.9 93.68 3.023 -129.2
Net Debt 1 1,002 1,081 1,006 742.3 733.2 698.7
Reference price 2 1.4300 1.4500 1.7700 1.0200 0.4900 0.4100
Nbr of stocks (in thousands) 758,188 758,188 758,188 758,188 758,188 758,188
Announcement Date 2/25/21 2/28/22 2/28/23 2/29/24 2/27/25 2/26/26
1THB in Million2THB
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.82M
25.32x4.89x10.8x0.68% 72.38B
20.78x3.53x8.3x1.45% 33.21B
34.42x2.82x6.72x1.7% 5.61B
50.15x1.64x4.47x-.--% 5.16B
18.67x - - 1.65% 2.92B
14.57x - - - 1.29B
Average 27.32x 3.22x 7.57x 1.1% 17.23B
Weighted average by Cap. 25.28x 4.26x 9.61x 0.94%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA