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 2.220 1.450 1.200
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
56.12x2.59x24.69x0.07% 97.59B
12.25x1.05x5.75x4.77% 70.29B
34.15x4.3x23.32x0.2% 58.29B
26.07x2.01x19.74x1.13% 55.68B
50.74x4.04x25.56x1.91% 39.91B
27.22x0.68x11.26x2.27% 34.06B
23.27x1.59x14.65x0.2% 33.62B
21.85x0.44x6.92x2.78% 29.56B
4.92x0.31x5.78x5.98% 26.22B
Average 28.51x 1.89x 15.30x 2.15% 49.47B
Weighted average by Cap. 32.09x 2.13x 16.90x 1.83%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA