|
End-of-day quote
Thailand S.E.
2026-07-03
|
5-day change | 1st Jan Change | ||
| 0.1400 THB | +16.67% |
|
-.--% | -57.58% |
| 09-10 | Home Pottery Public Company Limited Approves Dividend Payment of Year 2025, Payable on September 25, 2026 | CI |
| 09-10 | Home Pottery Public Company Limited Approves Directorate Appointments | CI |
Company Valuation: Home Pottery
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 497.2 | 582.6 | 582.6 | 390.6 | 304.6 | 218.5 |
| Change | - | 17.17% | 0% | -32.95% | -22.03% | -28.26% |
| Enterprise Value (EV) 1 | 482.1 | 493.9 | 514.1 | 361.8 | 274.2 | 293.6 |
| Change | - | 2.45% | 4.11% | -29.62% | -24.23% | 7.08% |
| P/E | -59.5x | 35.7x | 16.6x | 16.5x | 10.2x | 19.2x |
| PBR | 2.05x | 1.9x | 1.82x | 1.23x | 0.9x | 0.66x |
| PEG | - | -0x | 0x | -0.5x | 0.4x | -0.3x |
| Capitalization / Revenue | 4.97x | 2.8x | 1.79x | 1.31x | 1.01x | 0.69x |
| EV / Revenue | 4.82x | 2.37x | 1.58x | 1.21x | 0.91x | 0.93x |
| EV / EBITDA | 49.7x | 14.4x | 8.37x | 8.4x | 5.2x | 8.77x |
| EV / EBIT | -57.8x | 27x | 11.7x | 14.4x | 8.47x | 18.4x |
| EV / FCF | 56.4x | 25.5x | 536x | -16.1x | 151x | -5.05x |
| FCF Yield | 1.77% | 3.93% | 0.19% | -6.21% | 0.66% | -19.8% |
| Dividend per Share 2 | - | 0.0282 | 0.0392 | 0.034 | 0.022 | 0.015 |
| Rate of return | - | 3.2% | 4.45% | 5.76% | 4.78% | 4.55% |
| EPS 2 | -0.0151 | 0.0247 | 0.053 | 0.0357 | 0.0452 | 0.0172 |
| Distribution rate | - | 114% | 74% | 95.2% | 48.7% | 87.1% |
| Net sales 1 | 100.1 | 208.2 | 325.4 | 299 | 302.9 | 315.9 |
| EBITDA 1 | 9.69 | 34.2 | 61.39 | 43.08 | 52.7 | 33.47 |
| EBIT 1 | -8.34 | 18.3 | 43.89 | 25.15 | 32.38 | 15.93 |
| Net income 1 | -8.36 | 15.2 | 35.07 | 23.63 | 29.94 | 11.4 |
| Net Debt 1 | -15.18 | -88.78 | -68.5 | -28.8 | -30.4 | 75.09 |
| Reference price 2 | 0.9000 | 0.8800 | 0.8800 | 0.5900 | 0.4600 | 0.3300 |
| Nbr of stocks (in thousands) | 552,499 | 662,079 | 662,079 | 662,079 | 662,079 | 662,079 |
| Announcement Date | 2/25/21 | 2/25/22 | 2/27/23 | 2/28/24 | 2/27/25 | 7/30/26 |
1THB in Million2THB
Estimates
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 2.75M | |
| 14.05x | 1.36x | 11.54x | 5.23% | 103B | |
| 7.52x | 1.12x | 5.27x | 7.56% | 31.31B | |
| 32.77x | 3.63x | 19.96x | 0.98% | 28.06B | |
| 9.62x | 0.48x | 4.75x | 5.99% | 25.46B | |
| 49.15x | 3.8x | 33.4x | 0.68% | 11.83B | |
| 25.99x | 4.95x | 17.16x | 2.82% | 7.94B | |
| 17.34x | 1.38x | 8.11x | 2.41% | 7.15B | |
| 10.66x | 1.71x | 6.8x | 3.12% | 5.61B | |
| 16.36x | 1.38x | 12.26x | 5.44% | 5.06B | |
| Average | 20.39x | 2.20x | 13.25x | 3.8% | 22.54B | |
| Weighted average by Cap. | 17.31x | 1.78x | 12.08x | 4.65% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- HPT Stock
- Valuation Home Pottery
Select your edition
All financial news and data tailored to specific country editions
