Valuation Demco

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-23			5-day change	1st Jan Change
3.600 ^THB	-0.55%		-4.76%	+28.57%

05-15	Demco Public Company Limited Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
05-07	Demco Public awarded contract by Amata B.Grimm Power	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,410	2,775	4,309	1,811	2,373	2,103
Change	-	15.15%	55.26%	-57.97%	31.02%	-11.39%
Enterprise Value (EV) ¹	3,687	4,140	5,892	2,960	3,614	3,185
Change	-	12.3%	42.31%	-49.76%	22.1%	-11.86%
P/E	43.7x	27.5x	-33.7x	-3.29x	-36.9x	164x
PBR	0.52x	0.64x	1.06x	0.5x	0.65x	0.58x
PEG	-	0.3x	0x	-0x	0.4x	-1x
Capitalization / Revenue	1x	1.08x	2.02x	0.84x	0.76x	0.98x
EV / Revenue	1.53x	1.62x	2.76x	1.37x	1.16x	1.49x
EV / EBITDA	200x	-40.7x	-42x	-33.5x	-43.2x	111x
EV / EBIT	-105x	-27.2x	-31x	-21.8x	-30.7x	-285x
EV / FCF	13x	-14.2x	-18.4x	13.8x	-32.9x	-130x
FCF Yield	7.69%	-7.03%	-5.44%	7.25%	-3.04%	-0.77%
Dividend per Share ²	-	0.03	-	-	-	-
Rate of return	-	0.79%	-	-	-	-
EPS ²	0.0756	0.1381	-0.175	-0.753	-0.0856	0.017
Distribution rate	-	21.7%	-	-	-	-
Net sales ¹	2,404	2,560	2,135	2,156	3,108	2,144
EBITDA ¹	18.47	-101.7	-140.4	-88.28	-83.69	28.63
EBIT ¹	-35.27	-152.1	-190.1	-135.8	-117.8	-11.18
Net income ¹	55.2	100.9	-127.8	-549.9	-62.66	12.79
Net Debt ¹	1,276	1,365	1,583	1,149	1,241	1,083
Reference price ²	3.300	3.800	5.900	2.480	3.160	2.800
Nbr of stocks (in thousands)	730,344	730,344	730,344	730,344	750,979	750,979
Announcement Date	2/25/21	2/25/22	2/27/23	2/27/24	2/28/25	2/28/26

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.($)
DEMCO	-	-	-	-	80.81M
GE VERNOVA INC.	32.37x	5.59x	40.56x	0.2%	265B
NEXTERA ENERGY	22.35x	9.33x	15.42x	2.76%	186B
IBERDROLA, S.A.	21.2x	4.48x	11.84x	3.41%	158B
ENEL S.P.A.	13.91x	1.98x	6.96x	5.13%	115B
SOUTHERN COMPANY	21.42x	5.99x	13.22x	3.17%	108B
DUKE ENERGY CORPORATION	18.93x	5.7x	11.46x	3.43%	99.75B
CONSTELLATION ENERGY CORPORATION	22.44x	3.39x	13.31x	0.61%	98.17B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.81x	5.29x	12.7x	2.9%	72.4B
DOMINION ENERGY, INC.	19.75x	6.44x	13.82x	3.76%	62.52B
Average	21.46x	5.35x	15.48x	2.82%	116.46B
Weighted average by Cap.	23.03x	5.57x	18.84x	2.48%