|
End-of-day quote
Thailand S.E.
2026-10-27
|
5-day change | 1st Jan Change | ||
| 0.2600 THB | -7.14% |
|
+4.00% | -38.10% |
Company Valuation: Dhouse Pattana
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 462 | 1,033 | 537.6 | 680 | 553.1 | 380.8 |
| Change | - | 123.64% | -47.97% | 26.49% | -18.67% | -31.15% |
| Enterprise Value (EV) 1 | 652.3 | 1,264 | 809.1 | 1,001 | 878 | 733.4 |
| Change | - | 93.78% | -35.99% | 23.69% | -12.26% | -16.47% |
| P/E | 24.5x | -151x | -22.6x | -33.4x | 112x | -12.7x |
| PBR | 0.96x | 2.3x | 1.26x | 1.48x | 1.19x | 0.87x |
| PEG | - | 1x | -0x | 1.6x | -1x | 0x |
| Capitalization / Revenue | 5.02x | 17x | 16.7x | 4.57x | 2.32x | 1.93x |
| EV / Revenue | 7.08x | 20.8x | 25.2x | 6.72x | 3.69x | 3.72x |
| EV / EBITDA | 26.6x | -429x | -77.6x | -97.2x | 38.7x | -398x |
| EV / EBIT | 28x | -277x | -64.2x | -73.4x | 48.3x | -109x |
| EV / FCF | 27.3x | -107x | -26.5x | -10.5x | 32.8x | -108x |
| FCF Yield | 3.66% | -0.93% | -3.77% | -9.54% | 3.05% | -0.93% |
| Dividend per Share 2 | 0.03 | - | - | - | - | - |
| Rate of return | 5.45% | - | - | - | - | - |
| EPS 2 | 0.0224 | -0.008127 | -0.0283 | -0.0225 | 0.005448 | -0.0331 |
| Distribution rate | 134% | - | - | - | - | - |
| Net sales 1 | 92.12 | 60.75 | 32.11 | 148.8 | 237.9 | 196.9 |
| EBITDA 1 | 24.56 | -2.945 | -10.43 | -10.29 | 22.68 | -1.843 |
| EBIT 1 | 23.33 | -4.567 | -12.6 | -13.64 | 18.19 | -6.746 |
| Net income 1 | 14.93 | -6.827 | -23.81 | -20.36 | 4.94 | -29.98 |
| Net Debt 1 | 190.3 | 230.8 | 271.5 | 320.7 | 325 | 352.6 |
| Reference price 2 | 0.5500 | 1.2300 | 0.6400 | 0.7500 | 0.6100 | 0.4200 |
| Nbr of stocks (in thousands) | 840,000 | 840,000 | 840,000 | 906,667 | 906,667 | 906,667 |
| Announcement Date | 2/25/21 | 2/24/22 | 2/27/23 | 2/28/24 | 2/26/25 | 2/26/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 7.51M | |
| 14.05x | 1.34x | 10.33x | 1.22% | 40.98B | |
| 13.03x | 1.45x | 8.78x | 0.86% | 22.33B | |
| 17.3x | 0.75x | 11.65x | 2.38% | 19.96B | |
| 10.51x | 1.01x | 9.58x | 3.8% | 18.43B | |
| 16.93x | 1.66x | 11.32x | -.--% | 15.15B | |
| 10.28x | 0.84x | 9.08x | 4.05% | 14.73B | |
| 11.05x | 1.32x | 8.01x | 0.73% | 12.94B | |
| 13.25x | 0.81x | 6.54x | 3.17% | 6.63B | |
| Average | 13.30x | 1.15x | 9.41x | 2.03% | 16.79B | |
| Weighted average by Cap. | 13.53x | 1.19x | 9.80x | 1.83% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- DHOUSE Stock
- Valuation Dhouse Pattana
Select your edition
All financial news and data tailored to specific country editions
