Valuation Firetrade Engineering

Stocks

End-of-day quote Thailand S.E. 2026-10-28			5-day change	1st Jan Change
2.660 ^THB	+0.76%		-0.75%	+42.25%

08-13	Firetrade Engineering Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-13	Firetrade Engineering Public Company Limited Declares Interim Cash Dividend for the Operating Period from 01 January 2026 to 30 June 2026, Payable on 11 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	972	1,086	943.8	990	1,010	1,234
Change	-	11.73%	-13.09%	4.9%	2%	22.22%
Enterprise Value (EV) ¹	999.7	1,178	1,054	982.3	1,037	1,187
Change	-	17.81%	-10.5%	-6.81%	5.55%	14.52%
P/E	16.1x	24.7x	11.7x	8.41x	8.69x	10x
PBR	1.33x	1.45x	1.17x	1.17x	1.16x	1.43x
PEG	-	-0.9x	0.1x	0.2x	-6.94x	1.72x
Capitalization / Revenue	1.07x	1.08x	0.87x	0.86x	0.75x	0.89x
EV / Revenue	1.1x	1.17x	0.97x	0.86x	0.77x	0.85x
EV / EBITDA	11.2x	17.5x	9.16x	6.14x	6.54x	7.09x
EV / EBIT	11.6x	19.6x	9.8x	6.45x	6.86x	7.43x
EV / FCF	-573x	-17.1x	-113x	4.62x	31.7x	6.54x
FCF Yield	-0.17%	-5.84%	-0.89%	21.6%	3.16%	15.3%
Dividend per Share ²	0.0545	0.0051	0.09	0.17	0.16	0.17
Rate of return	3.7%	0.31%	6.29%	11.3%	10.5%	9.09%
EPS ²	0.0917	0.0667	0.1222	0.1783	0.1761	0.1863
Distribution rate	59.4%	7.65%	73.6%	95.3%	90.9%	91.2%
Net sales ¹	907.2	1,005	1,089	1,145	1,341	1,390
EBITDA ¹	89.54	67.43	115	159.9	158.6	167.4
EBIT ¹	86.05	60.04	107.6	152.4	151.1	159.9
Net income ¹	60.53	44.02	80.67	117.7	116.2	123
Net Debt ¹	27.69	91.78	110.3	-7.655	27.07	-46.82
Reference price ²	1.473	1.645	1.430	1.500	1.530	1.870
Nbr of stocks (in thousands)	660,000	660,000	660,000	660,000	660,000	660,000
Announcement Date	3/1/21	2/25/22	2/28/23	2/27/24	2/26/25	2/25/26

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.($)
FIRETRADE ENGINEERING	-	-	-	-	51.58M
MSA SAFETY INCORPORATED	21.11x	3.76x	14.64x	1.2%	6.91B
BRADY CORPORATION	13.7x	1.7x	10.02x	1.21%	3.87B
HNI CORPORATION	18.68x	-	-	2.86%	3.44B
SOCIÉTÉ BIC	13.98x	1.17x	5.95x	3.69%	2.97B
SHANGHAI M&G STATIONERY INC.	13.94x	0.87x	11.29x	4.88%	2.92B
KOKUYO CO., LTD.	17.53x	0.63x	6.49x	2.92%	2.33B
NOHMI BOSAI LTD.	17.66x	-	-	2.73%	1.61B
PILOT CORPORATION	14.96x	-	-	2.18%	1.45B
MILLERKNOLL, INC.	12.41x	0.64x	6.25x	3.61%	1.43B
Average	15.99x	1.46x	9.11x	2.81%	2.7B
Weighted average by Cap.	16.86x	2.01x	10.51x	2.51%