Valuation Eastern Water Resources Development and Management

Stocks

End-of-day quote Thailand S.E. 2026-10-22			5-day change	1st Jan Change
4.860 ^THB	-1.62%		-2.80%	+145.45%

09-30	EASTW Announces Board and Committee Changes	CI
08-14	Eastern Water Resources Development and Management 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	15,473	15,473	8,818	6,954	4,559	3,294
Change	-	0%	-43.01%	-21.13%	-34.45%	-27.74%
Enterprise Value (EV) ¹	24,081	25,773	20,690	19,797	18,826	18,051
Change	-	7.03%	-19.72%	-4.31%	-4.9%	-4.12%
P/E	20.2x	14.6x	12.5x	22.4x	97.8x	347x
PBR	1.42x	1.37x	0.77x	0.61x	0.4x	0.29x
PEG	-	0.4x	-0.4x	-0.4x	-1.2x	-4.4x
Capitalization / Revenue	3.68x	3.34x	2.07x	1.61x	1.11x	0.92x
EV / Revenue	5.73x	5.57x	4.85x	4.58x	4.58x	5.06x
EV / EBITDA	12.3x	11x	10.1x	10.8x	13.1x	10.9x
EV / EBIT	21.7x	18.2x	20.1x	24.7x	49.2x	36.8x
EV / FCF	320x	-9.22x	-13.6x	-31.7x	-276x	-12.1x
FCF Yield	0.31%	-10.8%	-7.34%	-3.16%	-0.36%	-8.25%
Dividend per Share ²	0.4	0.42	0.21	0.1	0.02	0.01
Rate of return	4.3%	4.52%	3.96%	2.39%	0.73%	0.51%
EPS ²	0.4593	0.6381	0.4235	0.187	0.028	0.00571
Distribution rate	87.1%	65.8%	49.6%	53.5%	71.4%	175%
Net sales ¹	4,204	4,631	4,263	4,321	4,107	3,570
EBITDA ¹	1,954	2,346	2,053	1,839	1,442	1,650
EBIT ¹	1,111	1,413	1,031	800.8	382.7	490.1
Net income ¹	764.2	1,062	704.6	311.1	46.61	9.5
Net Debt ¹	8,608	10,301	11,872	12,843	14,268	14,757
Reference price ²	9.300	9.300	5.300	4.180	2.740	1.980
Nbr of stocks (in thousands)	1,663,725	1,663,725	1,663,725	1,663,725	1,663,725	1,663,725
Announcement Date	2/24/21	2/25/22	2/22/23	2/29/24	2/20/25	2/27/26

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.($)
EASTERN WATER RESOURCES DEVELOPMENT AND MANAGEMENT	-	-	-	-	240M
AMERICAN WATER WORKS COMPANY, INC.	23.54x	8.16x	14.3x	2.45%	28.46B
COMPANHIA DE SANEAMENTO BÁSICO DO ESTADO DE SÃO PAULO - SABESP	17.7x	6.1x	10.35x	2.8%	22.11B
UNITED UTILITIES GROUP PLC	15.73x	7.79x	13.02x	3.66%	15.02B
SEVERN TRENT PLC	20.65x	6.82x	13.71x	4.01%	13.09B
ESSENTIAL UTILITIES, INC.	19.73x	8.62x	15.14x	3.26%	12.29B
GUANGDONG INVESTMENT LIMITED	11.35x	3.11x	5.92x	5.72%	7.16B
COMPANHIA DE SANEAMENTO DE MINAS GERAIS	18.89x	3.9x	10.02x	2.96%	4.73B
EMIRATES CENTRAL COOLING SYSTEMS CORPORATION	14.27x	5.09x	10.63x	5.85%	4.11B
AMERICAN STATES WATER COMPANY	22.95x	-	-	2.47%	3.37B
Average	18.31x	6.20x	11.64x	3.69%	11.06B
Weighted average by Cap.	19.19x	6.93x	12.44x	3.32%