Valuation CK Power Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-11			5-day change	1st Jan Change
2.420 ^THB	0.00%		0.00%	-

08-10	CK Power Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-30	Yuanta Securities Downgrades CK Power to Hold from Buy; Price Target is THB2.90	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	40,647	37,070	26,502	26,014	19,673	19,673	-	-
Change	-	-8.8%	-28.51%	-1.84%	-24.37%	0%	-	-
Enterprise Value (EV) ¹	40,647	61,674	48,257	47,682	42,038	41,212	40,740	44,071
Change	-	51.73%	-21.75%	-1.19%	-11.84%	-1.96%	-1.14%	8.18%
P/E	18.7x	15.2x	18.1x	18.8x	7.08x	11.8x	10.3x	8.83x
PBR	1.64x	1.4x	0.97x	0.93x	0.64x	0.63x	0.6x	0.57x
PEG	-	1.3x	-0.5x	-3.38x	0x	-0.3x	0.7x	0.5x
Capitalization / Revenue	4.62x	3.4x	2.58x	2.55x	1.95x	1.95x	1.98x	1.96x
EV / Revenue	4.62x	5.66x	4.69x	4.67x	4.16x	4.09x	4.09x	4.4x
EV / EBITDA	12.1x	18.1x	12.7x	10.7x	9.7x	12.1x	10.8x	12x
EV / EBIT	22.8x	33.5x	21.7x	16.6x	18x	15.8x	15.4x	20.4x
EV / FCF	11.2x	18.8x	11.8x	11.7x	8.79x	13.4x	12.2x	12.5x
FCF Yield	8.9%	5.31%	8.45%	8.53%	11.4%	7.47%	8.19%	8%
Dividend per Share ²	0.08	-	0.085	0.085	0.085	0.0897	0.0911	0.0916
Rate of return	1.6%	-	2.61%	2.66%	3.51%	3.71%	3.77%	3.79%
EPS ²	0.268	0.3	0.18	0.17	0.342	0.205	0.2343	0.274
Distribution rate	29.9%	-	47.2%	50%	24.9%	43.8%	38.9%	33.4%
Net sales ¹	8,798	10,904	10,286	10,212	10,106	10,082	9,952	10,023
EBITDA ¹	3,354	3,411	3,791	4,448	4,336	3,393	3,762	3,686
EBIT ¹	1,783	1,839	2,223	2,879	2,336	2,606	2,654	2,163
Net income ¹	2,179	2,436	1,462	1,345	2,782	1,671	1,937	2,158
Net Debt ¹	-	24,604	21,756	21,668	22,365	21,538	21,067	24,398
Reference price ²	5.000	4.560	3.260	3.200	2.420	2.420	2.420	2.420
Nbr of stocks (in thousands)	8,129,383	8,129,383	8,129,383	8,129,383	8,129,383	8,129,383	-	-
Announcement Date	2/21/22	2/20/23	2/20/24	2/20/25	2/23/26	-	-	-

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.($)
GE VERNOVA INC.	31.11x	5.24x	38.15x	0.21%	255B
NEXTERA ENERGY	20.44x	8.96x	15.48x	2.99%	172B
IBERDROLA, S.A.	19.87x	4.09x	11.28x	3.6%	152B
ENEL S.P.A.	12.33x	1.82x	6.48x	5.74%	103B
CONSTELLATION ENERGY CORPORATION	22.41x	3.44x	13.97x	0.6%	101B
SOUTHERN COMPANY	19.5x	5.76x	12.64x	3.48%	100B
DUKE ENERGY CORPORATION	17.7x	5.52x	11.12x	3.65%	93.11B
AMERICAN ELECTRIC POWER COMPANY, INC.	19.17x	5.11x	12.34x	3.12%	67.14B
DOMINION ENERGY, INC.	17.95x	6.14x	12.89x	4.15%	56.61B
Average	20.05x	5.12x	14.93x	3.06%	122.18B
Weighted average by Cap.	21.73x	5.29x	18.22x	2.64%