|
End-of-day quote
Thailand S.E.
2026-10-15
|
5-day change | 1st Jan Change | ||
| 1.060 THB | -1.85% |
|
+1.92% | -11.67% |
Company Valuation: Eastern Power Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 4,271 | 5,315 | 3,935 | 2,480 | 1,567 | 1,119 |
| Change | - | 24.45% | -25.96% | -36.97% | -36.84% | -28.57% |
| Enterprise Value (EV) 1 | 6,447 | 6,655 | 8,276 | 6,748 | 6,286 | 6,063 |
| Change | - | 3.22% | 24.36% | -18.46% | -6.84% | -3.55% |
| P/E | 3.72x | 5.28x | -14.5x | -5.33x | -1.9x | -0.74x |
| PBR | 1.08x | 1.24x | 1.03x | 0.69x | 0.5x | 0.49x |
| PEG | - | -0.4x | 0x | -0.1x | -0x | -0x |
| Capitalization / Revenue | 3.6x | 7.36x | 4.4x | 3x | 1.67x | 1.29x |
| EV / Revenue | 5.43x | 9.22x | 9.25x | 8.15x | 6.69x | 6.99x |
| EV / EBITDA | 19.2x | -859x | 93.5x | 125x | 32.2x | 26x |
| EV / EBIT | 76.1x | -72.3x | 796x | -608x | 202x | 74.3x |
| EV / FCF | -8.38x | -1.49x | -4.7x | 7.79x | -20.9x | -99.1x |
| FCF Yield | -11.9% | -66.9% | -21.3% | 12.8% | -4.78% | -1.01% |
| Dividend per Share 2 | 0.25 | 0.25 | - | - | - | - |
| Rate of return | 5.46% | 4.39% | - | - | - | - |
| EPS 2 | 1.232 | 1.08 | -0.2917 | -0.499 | -0.8846 | -1.622 |
| Distribution rate | 20.3% | 23.1% | - | - | - | - |
| Net sales 1 | 1,187 | 722.1 | 894.4 | 827.5 | 940.3 | 867.5 |
| EBITDA 1 | 335.3 | -7.744 | 88.54 | 54.04 | 194.9 | 232.8 |
| EBIT 1 | 84.76 | -92.06 | 10.4 | -11.1 | 31.11 | 81.6 |
| Net income 1 | 1,135 | 1,008 | -272 | -465.4 | -824.9 | -1,513 |
| Net Debt 1 | 2,176 | 1,340 | 4,341 | 4,267 | 4,720 | 4,944 |
| Reference price 2 | 4.580 | 5.700 | 4.220 | 2.660 | 1.680 | 1.200 |
| Nbr of stocks (in thousands) | 932,507 | 932,507 | 932,507 | 932,507 | 932,507 | 932,507 |
| Announcement Date | 3/1/21 | 2/28/22 | 2/28/23 | 2/29/24 | 2/27/25 | 2/27/26 |
1THB in Million2THB
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 29.48M | |
| 15.97x | 0.72x | 7.51x | 1.32% | 7.86B | |
| 12.56x | 0.74x | 6.6x | 1.46% | 7.55B | |
| 15.34x | - | - | - | 1.87B | |
| 9.46x | - | - | - | 1.05B | |
| 9.96x | 0.72x | 4.2x | 2.8% | 858M | |
| Average | 12.66x | 0.72x | 6.11x | 1.86% | 3.2B | |
| Weighted average by Cap. | 13.94x | 0.73x | 6.92x | 1.47% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- EP Stock
- Valuation Eastern Power Group
Select your edition
All financial news and data tailored to specific country editions
