Valuation Golden Lime

Stocks

End-of-day quote Thailand S.E. 2026-10-02			5-day change	1st Jan Change
3.100 ^THB	0.00%		0.00%	+22.05%

08-12	Golden Lime Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
08-12	Golden Lime Public Company Limited Approves Investment Budget for Capacity Expansion Project	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	1,188	1,290	1,194	848	978.5	920.5
Change	-	8.59%	-7.44%	-28.98%	15.38%	-5.93%
Enterprise Value (EV) ¹	2,294	2,487	2,302	1,641	1,778	1,832
Change	-	8.4%	-7.46%	-28.71%	8.37%	3.05%
P/E	5.74x	25.2x	13.4x	18x	15.8x	-101x
PBR	1.95x	2.06x	1.66x	0.84x	0.97x	0.94x
PEG	-	-0.3x	0.2x	-0.3x	0.5x	1x
Capitalization / Revenue	1.06x	1.08x	0.8x	0.59x	0.72x	0.7x
EV / Revenue	2.05x	2.09x	1.55x	1.14x	1.3x	1.39x
EV / EBITDA	11.1x	11.4x	10.3x	7.33x	7.36x	11.6x
EV / EBIT	33.8x	34.5x	26.2x	16.2x	15.2x	59.1x
EV / FCF	-27.6x	-38.7x	32.3x	32.4x	45.6x	-221x
FCF Yield	-3.62%	-2.58%	3.09%	3.08%	2.19%	-0.45%
Dividend per Share ²	0.28	-	-	0.08	0.08	0.07
Rate of return	7.07%	-	-	3.42%	2.96%	2.76%
EPS ²	0.6903	0.1705	0.2974	0.13	0.1711	-0.0251
Distribution rate	40.6%	-	-	61.5%	46.7%	-279%
Net sales ¹	1,117	1,192	1,486	1,444	1,363	1,323
EBITDA ¹	206.8	217.4	223.8	223.9	241.4	157.5
EBIT ¹	67.92	72.04	87.8	101.2	117	31.01
Net income ¹	207.1	51.16	89.21	46.12	62.02	-9.098
Net Debt ¹	1,106	1,197	1,108	792.7	799.6	911.9
Reference price ²	3.960	4.300	3.980	2.340	2.700	2.540
Nbr of stocks (in thousands)	300,000	300,000	300,000	362,393	362,393	362,393
Announcement Date	2/24/21	2/28/22	2/27/23	2/27/24	2/24/25	2/28/26

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.($)
GOLDEN LIME	-	-	-	-	33.37M
CRH PLC	14.23x	1.71x	8.29x	1.92%	54.35B
HOLCIM LTD	17.68x	2.44x	9.66x	2.91%	42.94B
MARTIN MARIETTA MATERIALS, INC.	32.51x	5.82x	17.25x	0.72%	34.03B
ULTRATECH CEMENT LIMITED	32.09x	3.33x	17.07x	0.96%	32.72B
VULCAN MATERIALS COMPANY	27.22x	4.31x	14.43x	0.86%	31.61B
HEIDELBERG MATERIALS AG	11.6x	1.39x	6.48x	2.66%	28.77B
CHINA JUSHI CO., LTD.	20.21x	6.3x	12.42x	2.15%	23.3B
GRASIM INDUSTRIES LIMITED	67.76x	4.24x	65.59x	0.34%	20.87B
AMRIZE AG	15.02x	1.89x	7.62x	1.45%	20.04B
Average	26.48x	3.49x	17.64x	1.55%	28.87B
Weighted average by Cap.	24.49x	3.31x	15.46x	1.65%