Valuation FN Factory Outlet

Stocks

End-of-day quote Thailand S.E. Other stock markets 2026-07-03			5-day change	1st Jan Change
0.4500 ^THB	+2.27%		-6.25%	-8.16%

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	-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	-	-	-	-	13.26M
TRENT LIMITED	82.72x	7.19x	39.91x	0.15%	18.59B
DILLARD'S, INC.	13.77x	1.19x	9.08x	5.97%	8.55B
CANADIAN TIRE CORPORATION, LIMITED	13.58x	1.25x	9.37x	3.68%	7.33B
MACY'S, INC.	10.09x	0.33x	3.98x	3.19%	6.12B
VISHAL MEGA MART LIMITED	68.19x	4.33x	29.59x	0.33%	5.97B
J. FRONT RETAILING CO., LTD.	25.94x	2.49x	11.66x	1.72%	5.03B
PEPKOR HOLDINGS LIMITED	12.82x	0.93x	5.52x	2.6%	5.03B
TAKASHIMAYA COMPANY, LIMITED	17.22x	1.84x	10.01x	1.69%	4.33B
SHINSEGAE INC.	18.76x	1.38x	7.91x	0.76%	4.17B
Average	29.23x	2.33x	14.12x	2.23%	6.51B
Weighted average by Cap.	39.49x	3.25x	19.23x	2.07%