Valuation Energy Absolute Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-09-11			5-day change	1st Jan Change
2.960 ^THB	+2.07%		+2.78%	+9.63%

08-13	Energy Absolute Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
05-14	Energy Absolute posts qtrly total revenue 3,328.75 million baht	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	358,080	361,810	164,400	14,705	20,052	21,983	-	-
Change	-	1.04%	-54.56%	-91.06%	36.37%	9.63%	-	-
Enterprise Value (EV)	400,129	411,243	226,311	14,705	20,052	21,983	21,983	21,983
Change	-	2.78%	-44.97%	-93.5%	36.37%	9.63%	0%	0%
P/E	84.8x	68.9x	31.4x	-3.96x	-4.03x	6.04x	10.6x	15.6x
PBR	16x	13.5x	6.18x	0.47x	-	0.32x	0.31x	0.3x
PEG	-	2.8x	-	0x	0.1x	-0x	-0.2x	-0.5x
Capitalization / Revenue	17.7x	14.3x	5.47x	0.81x	-	1.75x	1.85x	1.85x
EV / Revenue	0x	0x	0x	0x	-	1.75x	1.85x	1.85x
EV / EBITDA	0x	0x	0x	0x	-	2.53x	2.81x	2.9x
EV / EBIT	0x	0x	0x	0x	-	4.64x	5.83x	6.32x
EV / FCF	0x	-0x	-0x	0x	-	9.26x	6.12x	4.17x
FCF Yield	2.17%	-0.17%	-3.05%	45.3%	-	10.8%	16.3%	24%
Dividend per Share ²	0.2071	-	0.2071	0.3	-	-	-	-
Rate of return	0.22%	-	0.47%	7.58%	-	-	-	-
EPS ²	1.132	1.409	1.409	-1	-0.67	0.49	0.28	0.19
Distribution rate	18.3%	-	14.7%	-30%	-	-	-	-
Net sales ¹	20,174	25,355	30,074	18,128	-	12,566	11,886	11,908
EBITDA ¹	9,611	10,181	12,671	1,330	-	8,690	7,824	7,584
EBIT ¹	6,843	6,534	8,993	913.3	-	4,740	3,770	3,479
Net income ¹	6,100	7,604	7,606	-4,630	-4,857	1,820	1,053	702
Net Debt	42,049	49,433	61,912	-	-	-	-	-
Reference price ²	96.000	97.000	44.250	3.960	2.700	2.960	2.960	2.960
Nbr of stocks (in thousands)	3,730,000	3,730,000	3,715,251	3,713,341	7,426,801	7,426,801	-	-
Announcement Date	2/24/22	2/24/23	2/27/24	2/28/25	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.($)
BROOKFIELD RENEWABLE CORPORATION	-25.63x	6.63x	12.43x	5.12%	10.63B
CORPORACIÓN ACCIONA ENERGÍAS RENOVABLES, S.A.	18.88x	3.56x	8.09x	0.16%	8.05B
ORMAT TECHNOLOGIES, INC.	46.95x	7.28x	13.3x	0.51%	5.84B
CONTACT ENERGY LIMITED	21.24x	3.62x	11.01x	4.91%	5.32B
FERMI INC.	-11.06x	86.77x	-79.12x	-.--%	3.53B
GUNKUL ENGINEERING	22.57x	5.28x	16.49x	2.67%	1.37B
CITICORE RENEWABLE ENERGY CORPORATION	15.58x	8.76x	15.94x	-	874M
VOLTALIA	749.63x	4.7x	13.51x	-.--%	760M
ENERGY ABSOLUTE	6.04x	-	-	-	666M
Average	93.80x	15.83x	1.46x	1.91%	4.11B
Weighted average by Cap.	22.84x	13.35x	2.78x	2.49%