Valuation Dohome

Stocks

End-of-day quote Thailand S.E. 2026-10-21			5-day change	1st Jan Change
3.460 ^THB	+0.58%		0.00%	+5.22%

10-16	Asia Plus Securities Downgrades Dohome to Sell from Trading; Price Target is THB3.34	MT
08-13	Phillip Securities Upgrades Dohome to Hold from Sell; Price Target is THB4.02	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	56,437	43,020	39,232	28,581	11,571	12,174	-	-
Change	-	-23.77%	-8.8%	-27.15%	-59.52%	5.22%	-	-
Enterprise Value (EV) ¹	68,309	59,952	56,729	45,823	26,702	28,545	28,996	29,810
Change	-	-12.23%	-5.38%	-19.23%	-41.73%	6.9%	1.58%	2.81%
P/E	30.5x	55.6x	67x	42.1x	19x	14.7x	14.9x	13.2x
PBR	5.19x	3.71x	3.22x	2.23x	0.86x	0.84x	0.81x	0.76x
PEG	-	-1x	-2.7x	2.7x	-1.9x	0.4x	-12.6x	1x
Capitalization / Revenue	2.19x	1.39x	1.27x	0.92x	0.4x	0.4x	0.38x	0.36x
EV / Revenue	2.65x	1.93x	1.84x	1.48x	0.92x	0.95x	0.9x	0.88x
EV / EBITDA	22.1x	28.9x	26.2x	19.3x	12.2x	11.6x	11.5x	11.1x
EV / EBIT	27.3x	46.5x	44.8x	33.1x	23.4x	22.7x	22.7x	20.7x
EV / FCF	-23.3x	-14.3x	-121x	136x	50.4x	55x	-142x	-184x
FCF Yield	-4.29%	-6.99%	-0.83%	0.74%	1.98%	1.82%	-0.7%	-0.54%
Dividend per Share ²	0.0153	0.0574	0.0443	0.0486	0.0427	0.0588	0.0612	0.0686
Rate of return	0.1%	0.47%	0.4%	0.6%	1.3%	1.7%	1.77%	1.98%
EPS ²	0.5256	0.22	0.1664	0.1927	0.1731	0.235	0.2322	0.2625
Distribution rate	2.91%	26.1%	26.7%	25.2%	24.7%	25%	26.4%	26.1%
Net sales ¹	25,785	31,045	30,890	30,991	29,110	30,151	32,062	33,815
EBITDA ¹	3,094	2,074	2,163	2,380	2,195	2,452	2,522	2,687
EBIT ¹	2,504	1,290	1,266	1,385	1,139	1,258	1,280	1,438
Net income ¹	1,818	774.1	585.3	674.1	601.1	839.2	825.8	903.9
Net Debt ¹	11,872	16,933	17,497	17,241	15,131	16,370	16,821	17,635
Reference price ²	16.044	12.229	11.150	8.123	3.288	3.460	3.460	3.460
Nbr of stocks (in thousands)	3,517,683	3,517,848	3,518,668	3,518,655	3,518,618	3,518,607	-	-
Announcement Date	2/17/22	2/21/23	2/20/24	2/19/25	2/20/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DOHOME	14.72x	0.95x	11.64x	1.7%	362M
THE HOME DEPOT, INC.	21.62x	2.13x	14.31x	3%	313B
LOWE'S COMPANIES, INC.	16.57x	1.57x	11.26x	2.51%	110B
KINGFISHER PLC	13.27x	0.58x	5.45x	3.65%	7.58B
FLOOR & DECOR HOLDINGS, INC.	20.66x	1.3x	11.35x	-.--%	4.8B
CLAS OHLSON AB	20.94x	2.12x	12.63x	2.59%	3.04B
MR D.I.Y. GROUP (M)	16.94x	2.1x	8.22x	6.96%	2.72B
HOME PRODUCT CENTER	13.67x	1.48x	8.37x	5.99%	2.44B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	13.03x	-	-	-	2B
Average	16.82x	1.53x	10.40x	3.3%	49.63B
Weighted average by Cap.	20.10x	1.95x	13.28x	2.9%