Valuation Do Day Dream

Stocks

End-of-day quote Thailand S.E. 2026-08-24			5-day change	1st Jan Change
5.000 ^THB	0.00%		-0.99%	-13.04%

08-14	Do Day Dream Public Company Limited Approves Establishment of Indirect Subsidiary	CI
08-07	Do Day Dream Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	5,754	5,531	5,054	3,084	2,702	1,819
Change	-	-3.87%	-8.62%	-38.99%	-12.37%	-32.68%
Enterprise Value (EV) ¹	2,243	2,465	2,004	237.3	-121.1	-984.8
Change	-	9.92%	-18.69%	-88.16%	-151.01%	-713.33%
P/E	34x	68x	50.1x	-98.5x	112x	26x
PBR	1.22x	1.18x	1.08x	0.68x	0.6x	0.4x
PEG	-	-1.3x	2.1x	1x	-1x	0x
Capitalization / Revenue	5.72x	3.9x	3.13x	1.94x	1.86x	1.35x
EV / Revenue	2.23x	1.74x	1.24x	0.15x	-0.08x	-0.73x
EV / EBITDA	-8.03x	31.7x	9.95x	3.34x	-3.53x	-12.1x
EV / EBIT	-6.94x	69.1x	12.3x	6.9x	143x	-20.8x
EV / FCF	-11.7x	-11x	17.6x	-15.9x	-9.33x	-36.2x
FCF Yield	-8.58%	-9.08%	5.69%	-6.29%	-10.7%	-2.77%
Dividend per Share ²	0.858	0.35	0.3	-	0.155	0.18
Rate of return	4.74%	2.01%	1.89%	-	1.82%	3.13%
EPS ²	0.5324	0.2558	0.3176	-0.0984	0.0761	0.221
Distribution rate	161%	137%	94.5%	-	204%	81.4%
Net sales ¹	1,005	1,417	1,616	1,591	1,453	1,345
EBITDA ¹	-279.4	77.77	201.5	71	34.29	81.41
EBIT ¹	-323	35.68	162.8	34.4	-0.8496	47.24
Net income ¹	169.3	81.32	101	-31.29	24.2	70.02
Net Debt ¹	-3,511	-3,066	-3,050	-2,846	-2,823	-2,804
Reference price ²	18.100	17.400	15.900	9.700	8.500	5.750
Nbr of stocks (in thousands)	317,888	317,888	317,888	317,888	317,888	316,373
Announcement Date	2/25/21	2/25/22	2/24/23	2/23/24	2/21/25	2/23/26

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DO DAY DREAM	-	-	-	-	48.44M
PROCTER & GAMBLE COMPANY	21.04x	4.06x	14.83x	3.04%	336B
UNILEVER PLC	18.24x	2.74x	12.09x	3.5%	137B
COLGATE-PALMOLIVE COMPANY	24.77x	3.71x	15.57x	2.33%	72.61B
HINDUSTAN UNILEVER LIMITED	41.79x	6.73x	29.21x	2.21%	49.48B
ESTEE LAUDER	34.36x	2.62x	14.35x	1.55%	36.88B
KENVUE INC.	20.05x	2.8x	11.7x	4.44%	36.61B
KAO CORPORATION	23.25x	1.7x	10.89x	2.2%	20.24B
ESSITY AB	15.78x	1.52x	8.7x	3.35%	19.58B
GODREJ CONSUMER PRODUCTS LIMITED	39.98x	5.64x	27.62x	1.79%	9.98B
Average	26.59x	3.50x	16.11x	2.71%	71.91B
Weighted average by Cap.	23.13x	3.71x	15.09x	2.96%