Valuation Eureka Design

Stocks

End-of-day quote Thailand S.E. 2026-10-28			5-day change	1st Jan Change
0.3500 ^THB	+6.06%		0.00%	-

08-13	Eureka Design Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-04	Eureka Design Public Company Limited Announces Management Changes, Effective July 24, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	729.6	3,461	1,965	1,073	1,637	658.8
Change	-	374.34%	-43.22%	-45.39%	52.54%	-59.76%
Enterprise Value (EV) ¹	894.6	3,532	2,159	1,313	1,926	925.6
Change	-	294.79%	-38.87%	-39.17%	46.68%	-51.95%
P/E	-6.05x	122x	22.4x	17.9x	25.7x	46.8x
PBR	2.34x	4.56x	1.46x	0.75x	1.09x	0.42x
PEG	-	-1x	0x	-0.5x	4.16x	-0.6x
Capitalization / Revenue	20.2x	31.9x	7.64x	3.37x	6.1x	3.11x
EV / Revenue	24.7x	32.6x	8.39x	4.13x	7.18x	4.37x
EV / EBITDA	-10.5x	-4,901x	16.4x	13.3x	18.4x	18.9x
EV / EBIT	-8.81x	-174x	19.5x	16.4x	22.7x	31x
EV / FCF	-4.76x	-107x	-	-14.5x	-27.1x	-86x
FCF Yield	-21%	-0.93%	-	-6.92%	-3.69%	-1.16%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.1356	0.0212	0.049	0.033	0.035	0.007472
Distribution rate	-	-	-	-	-	-
Net sales ¹	36.17	108.5	257.2	318.1	268.3	211.8
EBITDA ¹	-85.32	-0.7207	131.6	98.41	104.6	49
EBIT ¹	-101.6	-20.27	110.5	80.11	84.89	29.88
Net income ¹	-106.1	20.99	72.46	60.06	63.73	13.88
Net Debt ¹	165	71.01	194	240.2	289.3	266.9
Reference price ²	0.8200	2.5800	1.1000	0.5900	0.9000	0.3500
Nbr of stocks (in thousands)	889,756	1,341,402	1,786,307	1,818,857	1,818,857	1,882,221
Announcement Date	3/1/21	2/28/22	2/28/23	2/28/24	2/26/25	2/26/26

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.($)
EUREKA DESIGN	-	-	-	-	18.39M
LINDE PLC	31.04x	7.09x	18.14x	1.26%	234B
AIR LIQUIDE	28.25x	4.36x	14.05x	2.1%	124B
THE SHERWIN-WILLIAMS COMPANY	29.16x	3.55x	18.15x	0.99%	78.68B
NAN YA PLASTICS CORPORATION	19.22x	6.85x	30.45x	3.85%	72.76B
AIR PRODUCTS & CHEMICALS, INC.	91.18x	6.71x	15.62x	2.35%	68.39B
SABIC	89.5x	1.33x	9.26x	5.8%	38.11B
WANHUA CHEMICAL GROUP CO., LTD.	10.94x	1.08x	5.85x	2.82%	33.01B
DOW INC.	17.25x	0.86x	6x	4.13%	24.54B
PPG INDUSTRIES, INC.	15.83x	1.8x	10.58x	2.56%	25.22B
Average	36.93x	3.74x	14.23x	2.87%	69.89B
Weighted average by Cap.	36.19x	5.14x	16.69x	2.22%