Valuation Energy Absolute Thailand S.E.

Stocks

End-of-day quote Thailand S.E. 2026-10-27			5-day change	1st Jan Change
2.460 ^THB	0.00%		-2.38%	-8.89%

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	18,270	-	-
Change	-	1.04%	-54.56%	-91.06%	36.37%	-8.89%	-	-
Enterprise Value (EV)	400,129	411,243	226,311	14,705	20,052	18,270	18,270	18,270
Change	-	2.78%	-44.97%	-93.5%	36.37%	-8.89%	0%	0%
P/E	84.8x	68.9x	31.4x	-3.96x	-4.03x	5.02x	8.79x	12.9x
PBR	16x	13.5x	6.18x	0.47x	-	0.26x	0.26x	0.25x
PEG	-	2.8x	-	0x	0.1x	-0x	-0.2x	-0.4x
Capitalization / Revenue	17.7x	14.3x	5.47x	0.81x	-	1.45x	1.54x	1.53x
EV / Revenue	0x	0x	0x	0x	-	1.45x	1.54x	1.53x
EV / EBITDA	0x	0x	0x	0x	-	2.1x	2.34x	2.41x
EV / EBIT	0x	0x	0x	0x	-	3.85x	4.85x	5.25x
EV / FCF	0x	-0x	-0x	0x	-	7.7x	5.09x	3.46x
FCF Yield	2.17%	-0.17%	-3.05%	45.3%	-	13%	19.7%	28.9%
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	2.460	2.460	2.460
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.($)
GE VERNOVA INC.	29.42x	4.89x	35.72x	0.22%	238B
NEXTERA ENERGY	20.19x	9.11x	16.11x	3.01%	173B
IBERDROLA, S.A.	20.78x	4.43x	12.19x	3.32%	163B
CHINA YANGTZE POWER CO., LTD.	20.29x	11.32x	14.82x	3.45%	109B
SOUTHERN COMPANY	21.07x	5.94x	13.04x	3.28%	107B
ENEL S.P.A.	12.77x	1.87x	6.63x	5.56%	103B
DUKE ENERGY CORPORATION	18.47x	5.63x	11.34x	3.49%	97.31B
CONSTELLATION ENERGY CORPORATION	20.88x	3.13x	12.95x	0.65%	91.76B
AMERICAN ELECTRIC POWER COMPANY, INC.	20.25x	5.23x	12.69x	2.94%	70.93B
Average	20.46x	5.73x	15.05x	2.88%	128.16B
Weighted average by Cap.	21.52x	5.84x	17.49x	2.62%