Valuation Getabec

Stocks

End-of-day quote Thailand S.E. 2026-08-14			5-day change	1st Jan Change
0.7500 ^THB	+1.35%		+5.63%	+10.29%

08-11	Getabec Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-17	Getabec Signs 280 Million Baht Contract for Biomass Boiler Factory	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	662.4	902.4	710.4	652.8	710.4	652.8
Change	-	36.23%	-21.28%	-8.11%	8.82%	-8.11%
Enterprise Value (EV) ¹	642.1	871.8	629.4	449.6	471.3	334.5
Change	-	35.77%	-27.8%	-28.57%	4.84%	-29.02%
P/E	19.6x	-15.3x	16x	10.8x	9.14x	8.16x
PBR	0.91x	1.39x	1.01x	0.82x	0.85x	0.76x
PEG	-	0x	-0x	0.3x	0.3x	2.75x
Capitalization / Revenue	0.59x	1.02x	0.64x	0.59x	0.62x	0.61x
EV / Revenue	0.57x	0.99x	0.57x	0.41x	0.41x	0.31x
EV / EBITDA	9.79x	-21x	7.82x	3.53x	3.97x	2.66x
EV / EBIT	16.8x	-12.7x	11.3x	4.25x	4.79x	3.22x
EV / FCF	-14x	11.6x	16.9x	2.83x	41.8x	3.19x
FCF Yield	-7.16%	8.65%	5.93%	35.3%	2.39%	31.4%
Dividend per Share ²	0.02	-	0.02	0.04	0.05	0.06
Rate of return	2.9%	-	2.7%	5.88%	6.76%	8.82%
EPS ²	0.0352	-0.0612	0.0463	0.0629	0.081	0.0834
Distribution rate	56.8%	-	43.2%	63.6%	61.8%	72%
Net sales ¹	1,118	884.2	1,107	1,098	1,150	1,078
EBITDA ¹	65.61	-41.48	80.46	127.3	118.8	125.8
EBIT ¹	38.23	-68.9	55.86	105.7	98.33	104
Net income ¹	33.78	-58.79	44.48	60.36	77.73	80.04
Net Debt ¹	-20.29	-30.61	-81.01	-203.2	-239.1	-318.3
Reference price ²	0.6900	0.9400	0.7400	0.6800	0.7400	0.6800
Nbr of stocks (in thousands)	960,000	960,000	960,000	960,000	960,000	960,000
Announcement Date	2/23/21	2/22/22	2/21/23	2/20/24	2/25/25	2/24/26

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.($)
GETABEC	-	-	-	-	21.74M
TRANE TECHNOLOGIES PLC	31.76x	4.56x	22.32x	0.85%	106B
JOHNSON CONTROLS INTERNATIONAL PLC	32.2x	3.99x	21.37x	1.05%	93.07B
CARRIER GLOBAL CORPORATION	30.92x	2.68x	13.02x	1.54%	51.75B
DAIKIN INDUSTRIES,LTD.	21.33x	1.15x	8.32x	1.69%	37.18B
LENNOX INTERNATIONAL INC.	17.79x	2.78x	12.64x	1.22%	14.58B
WATSCO, INC.	25.69x	1.51x	14.6x	3.87%	12.17B
A. O. SMITH CORPORATION	17.15x	2.27x	11.03x	2.32%	8.45B
NIBE INDUSTRIER AB	24.44x	2.13x	12.69x	1.25%	8.12B
AAON, INC.	36.23x	3.32x	21.07x	-	7.24B
Average	26.39x	2.71x	15.23x	1.72%	33.82B
Weighted average by Cap.	29.34x	3.41x	17.86x	1.28%