|
End-of-day quote
Thailand S.E.
2026-08-21
|
5-day change | 1st Jan Change | ||
| 0.9800 THB | -2.00% |
|
-4.85% | +22.50% |
Company Valuation: Glory Forever
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Market Cap 1 | 1,102 | 734.4 | 462.5 | 305.6 | 216.4 |
| Change | - | -33.33% | -37.02% | -33.92% | -29.2% |
| Enterprise Value (EV) 1 | 890.8 | 626.7 | 352.8 | 238.7 | 166.7 |
| Change | - | -29.65% | -43.69% | -32.36% | -30.17% |
| P/E | 58x | 34x | -11.4x | -4.51x | -5.71x |
| PBR | 3.71x | 2.29x | 1.75x | 1.56x | 1.36x |
| PEG | 85.57x | 2.5x | 0x | -0.1x | 0.1x |
| Capitalization / Revenue | 12.1x | 5.52x | 5.4x | 2.27x | 1.68x |
| EV / Revenue | 9.77x | 4.71x | 4.12x | 1.77x | 1.3x |
| EV / EBITDA | 27.4x | 10.5x | -192x | -102x | 7x |
| EV / EBIT | 47.8x | 15.9x | -13x | -7.16x | -13.5x |
| EV / FCF | -107x | -8.12x | -7.97x | -6.16x | -16.7x |
| FCF Yield | -0.93% | -12.3% | -12.5% | -16.2% | -5.98% |
| Dividend per Share 2 | 0.02 | 0.06 | - | - | - |
| Rate of return | 0.49% | 2.21% | - | - | - |
| EPS 2 | 0.0704 | 0.08 | -0.1504 | -0.2507 | -0.14 |
| Distribution rate | 28.4% | 75% | - | - | - |
| Net sales 1 | 91.14 | 133 | 85.59 | 134.5 | 128.5 |
| EBITDA 1 | 32.46 | 59.95 | -1.839 | -2.348 | 23.8 |
| EBIT 1 | 18.62 | 39.53 | -27.04 | -33.31 | -12.32 |
| Net income 1 | 15.08 | 28.96 | -40.61 | -67.8 | -36.76 |
| Net Debt 1 | -210.8 | -107.7 | -109.7 | -66.99 | -49.73 |
| Reference price 2 | 4.0800 | 2.7200 | 1.7100 | 1.1300 | 0.8000 |
| Nbr of stocks (in thousands) | 270,000 | 270,000 | 270,483 | 270,483 | 270,483 |
| Announcement Date | 2/21/22 | 2/16/23 | 2/16/24 | 2/18/25 | 2/24/26 |
1THB in Million2THB
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 8.12M | |
| 15.82x | 4.21x | 9.72x | 1.29% | 523B | |
| 22.2x | 6.57x | 19.73x | -.--% | 331B | |
| 24.02x | 2.82x | 14.34x | -.--% | 161B | |
| 35.4x | 7.03x | 19.77x | -.--% | 110B | |
| 37.46x | 4.37x | 28.89x | -.--% | 110B | |
| 3.02x | 81.86x | 2.28x | 0.14% | 107B | |
| 86.51x | 5.15x | 24.59x | -.--% | 96.84B | |
| 10.59x | 8.06x | 94.05x | 0.63% | 94.47B | |
| 8.48x | 2.73x | 59.22x | 0.73% | 36.95B | |
| Average | 27.06x | 13.64x | 30.29x | 0.31% | 157.08B | |
| Weighted average by Cap. | 23.90x | 10.30x | 21.00x | 0.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- GLORY Stock
- Valuation Glory Forever
Select your edition
All financial news and data tailored to specific country editions
