Valuation Indorama Ventures Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:02:25 2026-10-20 EDT			5-day change	1st Jan Change
0.6900 ^EUR	0.00%		-2.13%	+71.64%

08-18	Indorama Ventures Public Company Limited, Q2 2026 Earnings Call, Aug 11, 2026
08-14	Indorama Ventures Public Company Limited Announces an Interim Cash Dividend for the Operating Period from 01 April 2026 to 30 June 2026, Payable on 10 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	242,829	228,793	152,997	139,802	90,394	150,189	-	-
Change	-	-5.78%	-33.13%	-8.62%	-35.34%	66.15%	-	-
Enterprise Value (EV) ¹	450,600	461,362	388,646	384,702	326,544	378,562	356,858	339,781
Change	-	2.39%	-15.76%	-1.01%	-15.12%	15.93%	-5.73%	-4.79%
P/E	9.51x	7.56x	-13.2x	-6.82x	-12.3x	19.7x	18.3x	16.3x
PBR	1.53x	1.23x	0.93x	1.11x	0.77x	1.21x	1.13x	1.06x
PEG	-	0.4x	0x	-0.1x	0.2x	-0x	2.38x	1.3x
Capitalization / Revenue	0.52x	0.35x	0.28x	0.26x	0.2x	0.31x	0.31x	0.3x
EV / Revenue	0.96x	0.7x	0.72x	0.71x	0.73x	0.77x	0.73x	0.68x
EV / EBITDA	7.06x	6.17x	11.3x	9.37x	13.2x	8.04x	7.26x	6.58x
EV / EBIT	10.7x	9.41x	58.2x	29.4x	-382x	15.7x	15.3x	13.3x
EV / FCF	32.6x	8.81x	13.3x	20.2x	10.8x	36.8x	20.2x	14.2x
FCF Yield	3.07%	11.3%	7.49%	4.96%	9.24%	2.72%	4.95%	7.02%
Dividend per Share ²	1	1.45	0.925	0.7	0.7	0.7125	0.7883	0.83
Rate of return	2.31%	3.56%	3.39%	2.81%	4.35%	2.66%	2.95%	3.1%
EPS ²	4.55	5.39	-2.06	-3.65	-1.309	1.356	1.461	1.639
Distribution rate	22%	26.9%	-44.9%	-19.2%	-53.5%	52.5%	54%	50.7%
Net sales ¹	468,108	656,266	541,458	541,583	447,246	488,839	489,161	496,922
EBITDA ¹	63,825	74,772	34,373	41,078	24,681	47,088	49,138	51,635
EBIT ¹	42,089	49,050	6,675	13,089	-854.8	24,070	23,344	25,528
Net income ¹	26,288	31,006	-10,798	-19,262	-7,348	7,575	8,326	9,371
Net Debt ¹	207,771	232,569	235,649	244,900	236,150	228,373	206,669	189,592
Reference price ²	43.25	40.75	27.25	24.90	16.10	26.75	26.75	26.75
Nbr of stocks (in thousands)	5,614,552	5,614,552	5,614,552	5,614,552	5,614,552	5,614,552	-	-
Announcement Date	2/27/22	2/25/23	2/23/24	2/26/25	3/2/26	-	-	-

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.($)
LINDE PLC	30.72x	7.03x	17.97x	1.28%	232B
AIR LIQUIDE	28.09x	4.34x	13.97x	2.11%	124B
THE SHERWIN-WILLIAMS COMPANY	29.77x	3.62x	18.53x	0.97%	80.03B
NAN YA PLASTICS CORPORATION	19.61x	6.99x	31.04x	3.77%	74.08B
AIR PRODUCTS & CHEMICALS, INC.	88.67x	6.54x	15.22x	2.42%	66.51B
SABIC	84.96x	1.25x	8.48x	6.11%	36.19B
WANHUA CHEMICAL GROUP CO., LTD.	10.7x	1.15x	6.22x	3.1%	31.41B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	9.07x	3.03x	7.12x	4.66%	24.48B
PPG INDUSTRIES, INC.	14.87x	1.72x	10.12x	2.69%	23.91B
Average	35.16x	3.96x	14.30x	3.01%	76.94B
Weighted average by Cap.	35.13x	5.21x	16.77x	2.27%