Company Valuation: Dexon Technology

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025
Market Cap 1 1,058 690.9 571.8
Change - -34.68% -17.24%
Enterprise Value (EV) 1 978.6 646.4 593.2
Change - -33.95% -8.22%
P/E 19.7x 12.1x -9.58x
PBR 1.23x 0.78x 0.88x
PEG -0.3x 2.01x 0x
Capitalization / Revenue 1.63x 0.91x 0.7x
EV / Revenue 1.51x 0.85x 0.73x
EV / EBITDA 6.69x 3.83x 13.5x
EV / EBIT 16.3x 10.4x -12.3x
EV / FCF - - -
FCF Yield - - -
Dividend per Share 2 0.052 0.06 -
Rate of return 2.34% 4.14% -
EPS 2 0.1127 0.1195 -0.1252
Distribution rate 46.1% 50.2% -
Net sales 1 647.7 757.4 812.5
EBITDA 1 146.3 168.9 43.89
EBIT 1 60.21 62.3 -48.33
Net income 1 50.33 56.95 -59.68
Net Debt 1 -79.24 -44.54 21.45
Reference price 2 2.2200 1.4500 1.2000
Nbr of stocks (in thousands) 476,500 476,500 476,500
Announcement Date 2/29/24 2/19/25 5/5/26
1THB in Million2THB
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
47.17x2.2x20.94x0.08% 82.15B
11.77x1.01x5.58x4.93% 66.06B
24.54x1.91x18.83x1.19% 52.82B
23.87x2.95x15.98x0.28% 40.79B
46.44x3.75x23.63x2.09% 35.86B
24.65x0.61x10.11x2.52% 30.08B
19.4x1.35x12.61x0.24% 28.57B
5.19x0.34x6.65x5.43% 27.88B
20.82x0.39x6.18x2.94% 26.07B
Average 24.87x 1.61x 13.39x 2.19% 43.36B
Weighted average by Cap. 27.09x 1.74x 14.33x 2.03%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Dexon Technology

Historical PBR trend

Valuation ratios - PBR - Dexon Technology

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Dexon Technology

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Dexon Technology