Valuation Global Consumer

Stocks

End-of-day quote Thailand S.E. 2026-10-30			5-day change	1st Jan Change
1.060 ^THB	-0.93%		+4.95%	+51.43%

10-26	Madame Bioscience Public Company Limited Announces Resignation of Anant Sirisaengtaksin as Director, Chairman of the Audit Committee and Independent Director, Effective October 26, 2026	CI
09-24	Madame Bioscience Public Company Limited Announces Resignation of Daniel Wu as Director, Effective September 23, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,798	2,607	2,061	1,138	755.5	565.5
Change	-	45.01%	-20.94%	-44.78%	-33.63%	-25.15%
Enterprise Value (EV) ¹	1,901	2,878	2,730	1,923	1,289	615.3
Change	-	51.4%	-5.15%	-29.55%	-32.97%	-52.27%
P/E	-30.5x	-16.1x	-4.76x	-2.8x	-2.06x	11.8x
PBR	1.79x	2.85x	1.8x	1.54x	1.52x	3.78x
PEG	-	-0x	-0.1x	0.46x	0.1x	-0x
Capitalization / Revenue	1.16x	1.4x	0.93x	0.49x	0.36x	0.38x
EV / Revenue	1.23x	1.55x	1.23x	0.84x	0.61x	0.42x
EV / EBITDA	47.8x	-89.4x	-8.81x	-23.5x	11.6x	-5.38x
EV / EBIT	-41.8x	-26.1x	-7.08x	-11.6x	30.7x	-3.32x
EV / FCF	-9.6x	-9.2x	-12.6x	38x	6.98x	15x
FCF Yield	-10.4%	-10.9%	-7.91%	2.63%	14.3%	6.68%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.1543	-0.3814	-0.704	-0.6614	-0.535	0.0592
Distribution rate	-	-	-	-	-	-
Net sales ¹	1,544	1,862	2,228	2,302	2,123	1,478
EBITDA ¹	39.77	-32.19	-309.7	-81.76	111	-114.4
EBIT ¹	-45.45	-110.1	-385.4	-166.3	41.98	-185.4
Net income ¹	-58.71	-152.4	-422.3	-405.8	-332	45.77
Net Debt ¹	103	270.8	668.6	784.9	533.5	49.81
Reference price ²	4.700	6.150	3.350	1.850	1.100	0.700
Nbr of stocks (in thousands)	382,538	423,932	615,280	615,280	686,809	807,809
Announcement Date	2/25/21	3/1/22	3/1/23	3/1/24	2/28/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GLOBAL CONSUMER	-	-	-	-	25.35M
MCDONALD'S CORPORATION	20.17x	7.89x	14.29x	2.91%	183B
STARBUCKS CORPORATION	46.31x	3.62x	23.48x	2.43%	118B
COMPASS GROUP PLC	25.34x	1.28x	12.56x	2.19%	57.32B
YUM! BRANDS, INC.	16.65x	6.07x	18.01x	1.93%	42.41B
CHIPOTLE MEXICAN GRILL, INC.	29.8x	3.46x	20.31x	-.--%	40.34B
RESTAURANT BRANDS INTERNATIONAL INC.	15.01x	3.79x	11.89x	3.56%	25.22B
DARDEN RESTAURANTS, INC.	19.58x	1.99x	12.04x	2.96%	24.91B
YUM CHINA HOLDINGS, INC.	15.54x	1.11x	7.34x	2.59%	15.59B
ARAMARK	29.84x	0.94x	12.1x	0.88%	14.23B
Average	24.25x	3.35x	14.67x	2.16%	52.09B
Weighted average by Cap.	26.98x	4.83x	16.46x	2.38%