|
End-of-day quote
Thailand S.E.
2026-09-23
|
5-day change | 1st Jan Change | ||
| 4.820 THB | -1.23% |
|
-2.82% | -16.17% |
Company Valuation: Do Day Dream
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
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 46.55M | |
| 21.77x | 4.15x | 15.2x | 2.97% | 344B | |
| 18.52x | 2.75x | 12.11x | 3.49% | 135B | |
| 23.67x | 3.56x | 14.94x | 2.44% | 69.39B | |
| 40.25x | 6.46x | 28.04x | 2.33% | 47.53B | |
| 33.83x | 2.65x | 14.73x | 1.59% | 36.28B | |
| 18.81x | 2.65x | 11.07x | 4.73% | 34.31B | |
| 22.47x | 1.64x | 10.48x | 2.25% | 19.99B | |
| 20.16x | 1.29x | 8.44x | 1.3% | 19.08B | |
| 15.43x | 1.48x | 8.36x | 3.45% | 18.27B | |
| Average | 23.88x | 2.96x | 13.71x | 2.73% | 72.41B | |
| Weighted average by Cap. | 22.84x | 3.63x | 14.74x | 2.93% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- DDD Stock
- Valuation Do Day Dream
Select your edition
All financial news and data tailored to specific country editions
