Valuation FN Factory Outlet

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-06-12			5-day change	1st Jan Change
0.4800 ^THB	0.00%		-4.00%	-2.04%

05-12	Fn Factory Outlet appoints Pricha Songwatana as acting chairman	RE
05-12	FN Factory Outlet Public Company Limited Appoints Pricha Songwatana as Acting Chairman of the Board of Directors, Effective May 12, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,180	2,100	1,910	1,670	770	490
Change	-	77.97%	-9.05%	-12.57%	-53.89%	-36.36%
Enterprise Value (EV) ¹	1,153	2,065	1,934	1,678	859.7	581.6
Change	-	79.18%	-6.36%	-13.23%	-48.77%	-32.34%
P/E Ratio	-42.6x	-33.5x	-22.2x	-6.93x	-9.03x	-7.61x
PBR	0.82x	1.53x	1.49x	1.6x	0.8x	0.55x
PEG	-	-0x	-0.6x	-0x	0.1x	0.3x
Capitalization / Revenue	1.56x	3.87x	3.8x	3.46x	1.75x	0.98x
EV / Revenue	1.52x	3.81x	3.85x	3.47x	1.95x	1.16x
EV / EBITDA	24.6x	-361x	-86x	-6.85x	-86.5x	-42.2x
EV / EBIT	-41.6x	-30.1x	-23.9x	-5.73x	-16.6x	-10.7x
EV / FCF	8.16x	35.8x	180x	16x	22.2x	-67.1x
FCF Yield	12.2%	2.79%	0.55%	6.23%	4.51%	-1.49%
Dividend per Share ²	0.0037	0.0037	-	-	-	-
Rate of return	0.31%	0.18%	-	-	-	-
EPS ²	-0.0277	-0.0627	-0.0861	-0.2409	-0.0853	-0.0644
Distribution rate	-13.3%	-5.9%	-	-	-	-
Net sales ¹	757.7	542.7	502.4	483	441.1	500.7
EBITDA ¹	46.88	-5.725	-22.49	-244.9	-9.936	-13.78
EBIT ¹	-27.69	-68.55	-80.77	-292.7	-51.74	-54.17
Net income ¹	-27.72	-62.75	-86.05	-240.9	-85.26	-64.38
Net Debt ¹	-27.29	-34.6	23.96	8.181	89.65	91.65
Reference price ²	1.1800	2.1000	1.9100	1.6700	0.7700	0.4900
Nbr of stocks (in thousands)	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000
Announcement Date	2/24/21	2/25/22	2/22/23	2/20/24	2/21/25	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.($)
FN FACTORY OUTLET	-	-	-	-	14.55M
FALABELLA S.A.	17.83x	1.33x	9.2x	3.97%	16.49B
TRENT LIMITED	67.69x	5.87x	32.76x	0.18%	15.1B
DILLARD'S, INC.	15.46x	1.35x	10.29x	5.31%	9.59B
CANADIAN TIRE CORPORATION, LIMITED	12.76x	1.21x	9.12x	3.91%	7B
MACY'S, INC.	11.76x	0.36x	4.29x	2.97%	6.59B
PEPKOR HOLDINGS LIMITED	12.23x	0.88x	5.26x	2.73%	4.73B
HARVEY NORMAN HOLDINGS LIMITED	11.54x	1.7x	7.37x	5.94%	4.11B
MINISO GROUP HOLDING LIMITED	8.46x	1.08x	5.12x	5.6%	4.01B
SHINSEGAE INC.	19.91x	1.32x	7.64x	0.8%	4B
Average	19.74x	1.68x	10.12x	3.49%	7.16B
Weighted average by Cap.	25.83x	2.17x	13.17x	3.2%