|
End-of-day quote
Thailand S.E.
2026-10-15
|
5-day change | 1st Jan Change | ||
| 3.540 THB | 0.00% |
|
+6.63% | +26.43% |
| 10-12 | Demco Completes Capital Increase Following Warrant Exercise | MT |
| 08-17 | Demco Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026 | CI |
Company Valuation: Demco
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
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 79.17M | |
| 30.95x | 5.15x | 37.63x | 0.21% | 251B | |
| 19.46x | 8.7x | 15.2x | 3.17% | 163B | |
| 21.03x | 4.31x | 11.89x | 3.36% | 157B | |
| 19.94x | 11.17x | 14.59x | 3.51% | 108B | |
| 22.32x | 3.35x | 13.64x | 0.61% | 99.04B | |
| 20.08x | 5.84x | 12.83x | 3.4% | 103B | |
| 12.35x | 1.84x | 6.5x | 5.72% | 99.59B | |
| 17.7x | 5.53x | 11.09x | 3.64% | 93.28B | |
| 19.6x | 5.14x | 12.51x | 3.05% | 68.66B | |
| Average | 20.38x | 5.67x | 15.10x | 2.97% | 114.2B | |
| Weighted average by Cap. | 21.79x | 5.76x | 18.01x | 2.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- DEMCO Stock
- Valuation Demco
Select your edition
All financial news and data tailored to specific country editions
