|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.070 THB | +1.90% |
|
-1.83% | +33.75% |
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 | 4.080 | 2.720 | 1.710 | 1.130 | 0.800 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 8.66M | |
| 20.02x | 5.93x | 17.81x | -.--% | 299B | |
| 23.2x | 2.48x | 12.83x | -.--% | 143B | |
| 34x | 4.15x | 27.33x | -.--% | 103B | |
| 11.2x | 8.3x | 95.13x | 0.62% | 97.15B | |
| 3.59x | 73.09x | 2.64x | 0.15% | 95.1B | |
| 29.8x | 5.64x | 15.93x | -.--% | 89.93B | |
| 77.17x | 4.53x | 22.13x | -.--% | 85.47B | |
| 8.86x | 2.94x | 46.15x | 0.7% | 39.54B | |
| 185.06x | 2.76x | 80.4x | -.--% | 29.13B | |
| Average | 43.66x | 12.20x | 35.59x | 0.16% | 98.1B | |
| Weighted average by Cap. | 29.81x | 11.62x | 27.47x | 0.1% |
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
